[AEMULUS] YoY Quarter Result on 31-Mar-2019 [#2]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- -52.56%
YoY- -72.9%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 19,205 15,942 2,686 8,104 11,246 10,762 7,788 16.22%
PBT 4,335 2,238 -2,725 491 1,782 2,380 508 42.92%
Tax 276 -80 -20 -10 -7 -7 -27 -
NP 4,611 2,158 -2,745 481 1,775 2,373 481 45.72%
-
NP to SH 4,611 2,158 -2,745 481 1,775 2,373 481 45.72%
-
Tax Rate -6.37% 3.57% - 2.04% 0.39% 0.29% 5.31% -
Total Cost 14,594 13,784 5,431 7,623 9,471 8,389 7,307 12.21%
-
Net Worth 186,856 109,000 71,364 76,809 74,604 70,215 65,590 19.05%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 186,856 109,000 71,364 76,809 74,604 70,215 65,590 19.05%
NOSH 667,464 605,962 549,476 548,899 438,850 438,850 437,272 7.29%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 24.01% 13.54% -102.20% 5.94% 15.78% 22.05% 6.18% -
ROE 2.47% 1.98% -3.85% 0.63% 2.38% 3.38% 0.73% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 2.98 2.63 0.49 1.48 2.56 2.45 1.78 8.96%
EPS 0.72 0.36 -0.51 0.09 0.40 0.54 0.11 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.18 0.13 0.14 0.17 0.16 0.15 11.60%
Adjusted Per Share Value based on latest NOSH - 548,899
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 2.87 2.38 0.40 1.21 1.68 1.61 1.16 16.28%
EPS 0.69 0.32 -0.41 0.07 0.26 0.35 0.07 46.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2788 0.1627 0.1065 0.1146 0.1113 0.1048 0.0979 19.04%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.755 0.805 0.165 0.24 0.38 0.35 0.375 -
P/RPS 25.33 30.58 33.72 16.25 14.83 14.27 21.06 3.12%
P/EPS 105.50 225.89 -33.00 273.75 93.95 64.73 340.91 -17.74%
EY 0.95 0.44 -3.03 0.37 1.06 1.54 0.29 21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 4.47 1.27 1.71 2.24 2.19 2.50 0.65%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 28/04/22 04/05/21 22/05/20 16/05/19 15/05/18 18/05/17 16/05/16 -
Price 0.66 0.90 0.22 0.205 0.36 0.525 0.315 -
P/RPS 22.14 34.19 44.96 13.88 14.05 21.41 17.69 3.80%
P/EPS 92.23 252.55 -44.00 233.83 89.01 97.09 286.36 -17.19%
EY 1.08 0.40 -2.27 0.43 1.12 1.03 0.35 20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 5.00 1.69 1.46 2.12 3.28 2.10 1.37%

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