[AEMULUS] YoY TTM 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- -24.47%
YoY- -45.62%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 71,446 39,706 20,037 32,113 44,397 27,850 32,021 14.30%
PBT 16,362 5,201 -9,387 4,055 7,350 1,675 4,509 23.95%
Tax -441 -407 -63 -60 -3 -11 -112 25.64%
NP 15,921 4,794 -9,450 3,995 7,347 1,664 4,397 23.90%
-
NP to SH 15,921 4,794 -9,450 3,995 7,347 1,664 4,397 23.90%
-
Tax Rate 2.70% 7.83% - 1.48% 0.04% 0.66% 2.48% -
Total Cost 55,525 34,912 29,487 28,118 37,050 26,186 27,624 12.33%
-
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 - - - 1,097 - - - -
Div Payout % - - - 27.46% - - - -
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 22.28% 12.07% -47.16% 12.44% 16.55% 5.97% 13.73% -
ROE 8.52% 4.40% -13.24% 5.20% 9.85% 2.37% 6.70% -
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 11.09 6.56 3.65 5.85 10.12 6.35 7.32 7.16%
EPS 2.47 0.79 -1.72 0.73 1.67 0.38 1.01 16.06%
DPS 0.00 0.00 0.00 0.20 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 10.66 5.93 2.99 4.79 6.63 4.16 4.78 14.29%
EPS 2.38 0.72 -1.41 0.60 1.10 0.25 0.66 23.82%
DPS 0.00 0.00 0.00 0.16 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 6.81 12.28 4.52 4.10 3.76 5.52 5.12 4.86%
P/EPS 30.56 101.68 -9.58 32.96 22.70 92.31 37.29 -3.26%
EY 3.27 0.98 -10.43 3.03 4.41 1.08 2.68 3.37%
DY 0.00 0.00 0.00 0.83 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 5.95 13.73 6.03 3.50 3.56 8.27 4.30 5.55%
P/EPS 26.71 113.68 -12.78 28.15 21.50 138.46 31.33 -2.62%
EY 3.74 0.88 -7.82 3.55 4.65 0.72 3.19 2.68%
DY 0.00 0.00 0.00 0.98 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