[AEMULUS] YoY TTM Result on 30-Sep-2023 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
30-Sep-2023 [#4]
Profit Trend
QoQ- -272.21%
YoY- -536.69%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 25,099 73,036 61,093 19,319 28,834 36,958 40,068 -7.49%
PBT -54,375 12,464 11,300 -3,341 -3,152 5,338 7,552 -
Tax -281 52 -851 -270 -65 -41 0 -
NP -54,656 12,516 10,449 -3,611 -3,217 5,297 7,552 -
-
NP to SH -54,656 12,516 10,449 -3,611 -3,217 5,297 7,552 -
-
Tax Rate - -0.42% 7.53% - - 0.77% 0.00% -
Total Cost 79,755 60,520 50,644 22,930 32,051 31,661 32,516 16.12%
-
Net Worth 133,694 190,258 115,041 99,313 76,817 76,798 74,604 10.20%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 1,097 - -
Div Payout % - - - - - 20.71% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 133,694 190,258 115,041 99,313 76,817 76,798 74,604 10.20%
NOSH 669,384 667,830 606,004 604,623 549,476 548,899 438,850 7.28%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -217.76% 17.14% 17.10% -18.69% -11.16% 14.33% 18.85% -
ROE -40.88% 6.58% 9.08% -3.64% -4.19% 6.90% 10.12% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.75 11.13 10.09 3.50 5.26 6.74 9.13 -13.77%
EPS -8.18 1.91 1.73 -0.65 -0.59 0.97 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.20 0.29 0.19 0.18 0.14 0.14 0.17 2.74%
Adjusted Per Share Value based on latest NOSH - 669,384
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.75 10.90 9.12 2.88 4.30 5.52 5.98 -7.47%
EPS -8.16 1.87 1.56 -0.54 -0.48 0.79 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.1995 0.2839 0.1717 0.1482 0.1146 0.1146 0.1113 10.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.32 0.39 1.05 0.625 0.27 0.355 0.605 -
P/RPS 8.52 3.50 10.41 17.85 5.14 5.27 6.63 4.26%
P/EPS -3.91 20.44 60.84 -95.50 -46.05 36.76 35.16 -
EY -25.55 4.89 1.64 -1.05 -2.17 2.72 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 1.60 1.34 5.53 3.47 1.93 2.54 3.56 -12.47%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 16/11/22 08/11/21 13/11/20 21/11/19 23/11/18 16/11/17 -
Price 0.25 0.405 1.18 0.835 0.26 0.295 0.66 -
P/RPS 6.66 3.64 11.69 23.85 4.95 4.38 7.23 -1.35%
P/EPS -3.06 21.23 68.38 -127.58 -44.35 30.55 38.35 -
EY -32.70 4.71 1.46 -0.78 -2.25 3.27 2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 1.25 1.40 6.21 4.64 1.86 2.11 3.88 -17.19%

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