[AEMULUS] YoY Annualized Quarter Result on 31-Mar-2021 [#2]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
04-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 21.5%
YoY- 177.4%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 32,326 30,272 75,570 54,862 14,090 31,682 41,374 -4.02%
PBT -11,100 -18,620 17,796 7,674 -9,412 3,060 5,628 -
Tax -116 -298 482 -340 -64 -68 -30 25.25%
NP -11,216 -18,918 18,278 7,334 -9,476 2,992 5,598 -
-
NP to SH -11,216 -18,918 18,278 7,334 -9,476 2,992 5,598 -
-
Tax Rate - - -2.71% 4.43% - 2.22% 0.53% -
Total Cost 43,542 49,190 57,292 47,528 23,566 28,690 35,776 3.32%
-
Net Worth 127,190 180,418 186,856 109,000 71,364 76,809 74,604 9.28%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 127,190 180,418 186,856 109,000 71,364 76,809 74,604 9.28%
NOSH 670,099 668,489 667,464 605,962 549,476 548,899 438,850 7.30%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -34.70% -62.49% 24.19% 13.37% -67.25% 9.44% 13.53% -
ROE -8.82% -10.49% 9.78% 6.73% -13.28% 3.90% 7.50% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.83 4.53 11.73 9.06 2.57 5.77 9.43 -10.54%
EPS -1.68 -2.84 2.84 1.22 -1.74 0.54 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.27 0.29 0.18 0.13 0.14 0.17 1.86%
Adjusted Per Share Value based on latest NOSH - 605,962
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.81 4.51 11.25 8.17 2.10 4.72 6.16 -4.03%
EPS -1.67 -2.82 2.72 1.09 -1.41 0.45 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1893 0.2686 0.2781 0.1623 0.1062 0.1143 0.1111 9.27%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.385 0.37 0.755 0.805 0.165 0.24 0.38 -
P/RPS 7.97 8.17 6.44 8.89 6.43 4.16 4.03 12.02%
P/EPS -22.98 -13.07 26.62 66.47 -9.56 44.01 29.79 -
EY -4.35 -7.65 3.76 1.50 -10.46 2.27 3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.37 2.60 4.47 1.27 1.71 2.24 -1.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 14/05/24 09/05/23 28/04/22 04/05/21 22/05/20 16/05/19 15/05/18 -
Price 0.365 0.34 0.66 0.90 0.22 0.205 0.36 -
P/RPS 7.56 7.51 5.63 9.93 8.57 3.55 3.82 12.03%
P/EPS -21.78 -12.01 23.27 74.31 -12.74 37.59 28.22 -
EY -4.59 -8.33 4.30 1.35 -7.85 2.66 3.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.26 2.28 5.00 1.69 1.46 2.12 -1.63%

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