[AEMULUS] YoY Quarter Result on 30-Sep-2021 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
08-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 50.17%
YoY- 291.44%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 14,388 6,105 18,216 17,303 7,215 7,546 6,733 13.47%
PBT -13,806 -38,280 1,794 4,632 1,259 -3,722 321 -
Tax 598 -17 -119 -561 -219 4 -19 -
NP -13,208 -38,297 1,675 4,071 1,040 -3,718 302 -
-
NP to SH -13,208 -38,297 1,675 4,071 1,040 -3,718 302 -
-
Tax Rate - - 6.63% 12.11% 17.39% - 5.92% -
Total Cost 27,596 44,402 16,541 13,232 6,175 11,264 6,431 27.44%
-
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 % - - - - - - 363.29% -
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 -91.80% -627.31% 9.20% 23.53% 14.41% -49.27% 4.49% -
ROE -11.60% -28.65% 0.88% 3.54% 1.05% -4.84% 0.39% -
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 2.15 0.91 2.78 2.86 1.31 1.38 1.23 9.74%
EPS -1.97 -5.73 0.26 0.68 0.19 -0.68 0.06 -
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 - 606,004
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2.14 0.91 2.71 2.58 1.07 1.12 1.00 13.50%
EPS -1.97 -5.70 0.25 0.61 0.15 -0.55 0.04 -
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 12.56 35.04 14.05 36.74 47.79 19.63 28.92 -12.96%
P/EPS -13.69 -5.59 152.75 156.17 331.58 -39.85 644.83 -
EY -7.31 -17.90 0.65 0.64 0.30 -2.51 0.16 -
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 11.63 27.37 14.59 41.29 63.85 18.91 24.03 -11.38%
P/EPS -12.67 -4.36 158.63 175.50 442.98 -38.37 535.85 -
EY -7.89 -22.92 0.63 0.57 0.23 -2.61 0.19 -
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