[AEMULUS] YoY TTM Result on 30-Jun-2018 [#3]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- -3.47%
YoY- 95.0%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 51,005 19,650 28,021 41,971 34,318 24,709 12,808 25.87%
PBT 7,927 -8,322 891 7,113 3,621 1,353 3,652 13.77%
Tax -509 -47 -88 -21 16 -137 9 -
NP 7,418 -8,369 803 7,092 3,637 1,216 3,661 12.47%
-
NP to SH 7,418 -8,369 803 7,092 3,637 1,216 3,661 12.47%
-
Tax Rate 6.42% - 9.88% 0.30% -0.44% 10.13% -0.25% -
Total Cost 43,587 28,019 27,218 34,879 30,681 23,493 9,147 29.69%
-
Net Worth 109,000 71,364 76,809 76,798 70,215 65,454 42,253 17.09%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 1,097 - - - - -
Div Payout % - - 136.63% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 109,000 71,364 76,809 76,798 70,215 65,454 42,253 17.09%
NOSH 605,962 549,476 548,899 548,562 438,850 436,363 352,115 9.46%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.54% -42.59% 2.87% 16.90% 10.60% 4.92% 28.58% -
ROE 6.81% -11.73% 1.05% 9.23% 5.18% 1.86% 8.66% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.42 3.58 5.11 7.65 7.82 5.66 3.64 14.98%
EPS 1.22 -1.52 0.15 1.29 0.83 0.28 1.04 2.69%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.13 0.14 0.14 0.16 0.15 0.12 6.98%
Adjusted Per Share Value based on latest NOSH - 548,562
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.60 2.93 4.17 6.25 5.11 3.68 1.91 25.85%
EPS 1.11 -1.25 0.12 1.06 0.54 0.18 0.55 12.40%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.1624 0.1063 0.1144 0.1144 0.1046 0.0975 0.0629 17.10%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 - -
Price 0.825 0.315 0.18 0.375 0.50 0.325 0.00 -
P/RPS 9.79 8.80 3.52 4.90 6.39 5.74 0.00 -
P/EPS 67.35 -20.66 122.98 29.01 60.33 116.63 0.00 -
EY 1.48 -4.84 0.81 3.45 1.66 0.86 0.00 -
DY 0.00 0.00 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 2.42 1.29 2.68 3.13 2.17 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/07/21 23/07/20 22/08/19 16/08/18 17/08/17 12/08/16 - -
Price 1.03 0.30 0.30 0.405 0.69 0.32 0.00 -
P/RPS 12.23 8.38 5.87 5.29 8.82 5.65 0.00 -
P/EPS 84.08 -19.68 204.97 31.33 83.26 114.83 0.00 -
EY 1.19 -5.08 0.49 3.19 1.20 0.87 0.00 -
DY 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 5.72 2.31 2.14 2.89 4.31 2.13 0.00 -

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