[AEMULUS] YoY Annualized Quarter Result on 31-Dec-2018 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -23.43%
YoY- -0.78%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 74,320 45,960 17,436 30,952 37,764 22,384 10,816 37.84%
PBT 18,252 6,392 -7,924 4,152 4,120 2,536 -7,288 -
Tax -140 -356 -48 -96 -32 -20 -224 -7.52%
NP 18,112 6,036 -7,972 4,056 4,088 2,516 -7,512 -
-
NP to SH 18,112 6,036 -7,972 4,056 4,088 2,516 -7,512 -
-
Tax Rate 0.77% 5.57% - 2.31% 0.78% 0.79% - -
Total Cost 56,208 39,924 25,408 26,896 33,676 19,868 18,328 20.51%
-
Net Worth 229,938 104,717 71,364 76,809 74,604 65,827 65,511 23.25%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 229,938 104,717 71,364 76,809 74,604 65,827 65,511 23.25%
NOSH 667,464 604,623 549,476 548,899 438,850 438,850 436,744 7.31%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 24.37% 13.13% -45.72% 13.10% 10.83% 11.24% -69.45% -
ROE 7.88% 5.76% -11.17% 5.28% 5.48% 3.82% -11.47% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.96 8.34 3.18 5.64 8.61 5.10 2.48 29.94%
EPS 2.92 1.12 -1.48 0.72 0.92 0.56 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.19 0.13 0.14 0.17 0.15 0.15 16.22%
Adjusted Per Share Value based on latest NOSH - 548,899
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.09 6.86 2.60 4.62 5.64 3.34 1.61 37.89%
EPS 2.70 0.90 -1.19 0.61 0.61 0.38 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3431 0.1563 0.1065 0.1146 0.1113 0.0982 0.0978 23.24%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.22 0.605 0.225 0.22 0.655 0.21 0.51 -
P/RPS 10.20 7.26 7.08 3.90 7.61 4.12 20.59 -11.03%
P/EPS 41.86 55.24 -15.49 29.76 70.31 36.63 -29.65 -
EY 2.39 1.81 -6.45 3.36 1.42 2.73 -3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.18 1.73 1.57 3.85 1.40 3.40 -0.49%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 08/02/22 08/02/21 20/02/20 22/02/19 08/02/18 23/02/17 15/02/16 -
Price 0.985 0.83 0.185 0.26 0.57 0.32 0.44 -
P/RPS 8.24 9.95 5.82 4.61 6.62 6.27 17.77 -12.01%
P/EPS 33.80 75.79 -12.74 35.17 61.19 55.82 -25.58 -
EY 2.96 1.32 -7.85 2.84 1.63 1.79 -3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 4.37 1.42 1.86 3.35 2.13 2.93 -1.59%

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