[AEMULUS] YoY Annual (Unaudited) Result on 30-Sep-2023 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
30-Sep-2023 [#4]
Profit Trend
YoY- -536.69%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 40,904 25,098 73,035 61,093 19,320 28,833 36,958 1.70%
PBT -22,320 -54,374 12,463 11,301 -3,321 -3,149 5,337 -
Tax 510 -282 53 -851 -291 -66 -40 -
NP -21,810 -54,656 12,516 10,450 -3,612 -3,215 5,297 -
-
NP to SH -21,810 -54,656 12,516 10,450 -3,612 -3,215 5,297 -
-
Tax Rate - - -0.43% 7.53% - - 0.75% -
Total Cost 62,714 79,754 60,519 50,643 22,932 32,048 31,661 12.05%
-
Net Worth 113,825 133,694 190,258 115,041 99,313 76,817 76,798 6.77%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - 1,097 -
Div Payout % - - - - - - 20.71% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 113,825 133,694 190,258 115,041 99,313 76,817 76,798 6.77%
NOSH 671,338 669,384 667,830 606,004 604,623 549,476 548,899 3.40%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -53.32% -217.77% 17.14% 17.11% -18.70% -11.15% 14.33% -
ROE -19.16% -40.88% 6.58% 9.08% -3.64% -4.19% 6.90% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 6.11 3.75 11.13 10.09 3.50 5.25 6.74 -1.62%
EPS -3.26 -8.18 1.91 1.73 -0.65 -0.59 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.17 0.20 0.29 0.19 0.18 0.14 0.14 3.28%
Adjusted Per Share Value based on latest NOSH - 669,384
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 6.09 3.74 10.87 9.09 2.88 4.29 5.50 1.71%
EPS -3.25 -8.14 1.86 1.56 -0.54 -0.48 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.1694 0.199 0.2832 0.1712 0.1478 0.1143 0.1143 6.77%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.27 0.32 0.39 1.05 0.625 0.27 0.355 -
P/RPS 4.42 8.52 3.50 10.41 17.85 5.14 5.27 -2.88%
P/EPS -8.29 -3.91 20.44 60.84 -95.47 -46.08 36.76 -
EY -12.06 -25.55 4.89 1.64 -1.05 -2.17 2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
P/NAPS 1.59 1.60 1.34 5.53 3.47 1.93 2.54 -7.50%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 30/11/23 16/11/22 08/11/21 13/11/20 21/11/19 23/11/18 -
Price 0.25 0.25 0.405 1.18 0.835 0.26 0.295 -
P/RPS 4.09 6.66 3.64 11.69 23.85 4.95 4.38 -1.13%
P/EPS -7.67 -3.06 21.23 68.37 -127.55 -44.37 30.55 -
EY -13.03 -32.70 4.71 1.46 -0.78 -2.25 3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
P/NAPS 1.47 1.25 1.40 6.21 4.64 1.86 2.11 -5.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment