KLSE (MYR): AEMULUS (0181)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.39
Today's Change
0.00 (0.00%)
Day's Change
0.38 - 0.40
Trading Volume
5,396,200
Market Cap
261 Million
NOSH
670 Million
Latest Quarter
31-Dec-2023 [#1]
Announcement Date
20-Feb-2024
Next Quarter
31-Mar-2024
Est. Ann. Date
09-May-2024
Est. Ann. Due Date
30-May-2024
QoQ | YoY
90.69% | 25.27%
Revenue | NP to SH
22,090.000 | -53,450.000
RPS | P/RPS
3.30 Cent | 11.83
EPS | P/E | EY
-7.98 Cent | -4.89 | -20.45%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.20 | 1.95
QoQ | YoY
2.21% | -1762.0%
NP Margin | ROE
-241.96% | -39.88%
F.Y. | Ann. Date
31-Dec-2023 | 20-Feb-2024
Latest Audited Result
30-Sep-2023
Announcement Date
02-Feb-2024
Next Audited Result
30-Sep-2024
Est. Ann. Date
02-Feb-2025
Est. Ann. Due Date
29-Mar-2025
Revenue | NP to SH
25,098.000 | -54,656.000
RPS | P/RPS
3.75 Cent | 10.41
EPS | P/E | EY
-8.16 Cent | -4.78 | -20.91%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.20 | 1.95
YoY
-536.69%
NP Margin | ROE
-217.77% | -40.88%
F.Y. | Ann. Date
30-Sep-2023 | 30-Nov-2023
Revenue | NP to SH
27,360.000 | -14,264.000
RPS | P/RPS
4.08 Cent | 9.55
EPS | P/E | EY
-2.13 Cent | -18.32 | -5.46%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
73.9% | 25.27%
NP Margin | ROE
-52.13% | -10.64%
F.Y. | Ann. Date
31-Dec-2023 | 20-Feb-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 30/09/23 | 30/09/22 | 30/09/21 | 30/09/20 | 30/09/19 | 30/09/18 | 30/09/17 | 30/09/16 | 30/09/15 | 30/09/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 27,360 | 22,090 | 25,098 | 73,035 | 61,093 | 19,320 | 28,833 | 36,958 | 40,068 | 21,984 | 32,591 | 0 | - | |
PBT | -14,204 | -53,215 | -54,374 | 12,463 | 11,301 | -3,321 | -3,149 | 5,337 | 7,552 | -2,654 | 9,142 | 0 | - | |
Tax | -60 | -235 | -282 | 53 | -851 | -291 | -66 | -40 | -1 | -81 | -35 | 0 | - | |
NP | -14,264 | -53,450 | -54,656 | 12,516 | 10,450 | -3,612 | -3,215 | 5,297 | 7,551 | -2,735 | 9,107 | 0 | - | |
- | ||||||||||||||
NP to SH | -14,264 | -53,450 | -54,656 | 12,516 | 10,450 | -3,612 | -3,215 | 5,297 | 7,551 | -2,735 | 9,107 | 0 | - | |
- | ||||||||||||||
Tax Rate | - | - | - | -0.43% | 7.53% | - | - | 0.75% | 0.01% | - | 0.38% | - | - | |
Total Cost | 41,624 | 75,540 | 79,754 | 60,519 | 50,643 | 22,932 | 32,048 | 31,661 | 32,517 | 24,719 | 23,484 | 0 | - | |
- | ||||||||||||||
Net Worth | 134,013 | 134,013 | 133,694 | 190,258 | 115,041 | 99,313 | 76,817 | 76,798 | 74,604 | 66,169 | 67,328 | 0 | - |
Equity | ||||||||||||||
AQR | T4Q | 30/09/23 | 30/09/22 | 30/09/21 | 30/09/20 | 30/09/19 | 30/09/18 | 30/09/17 | 30/09/16 | 30/09/15 | 30/09/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 134,013 | 134,013 | 133,694 | 190,258 | 115,041 | 99,313 | 76,817 | 76,798 | 74,604 | 66,169 | 67,328 | 0 | - | |
NOSH | 670,099 | 670,099 | 669,384 | 667,830 | 606,004 | 604,623 | 549,476 | 548,899 | 438,850 | 441,129 | 354,357 | 0 | - |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 30/09/23 | 30/09/22 | 30/09/21 | 30/09/20 | 30/09/19 | 30/09/18 | 30/09/17 | 30/09/16 | 30/09/15 | 30/09/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | -52.13% | -241.96% | -217.77% | 17.14% | 17.11% | -18.70% | -11.15% | 14.33% | 18.85% | -12.44% | 27.94% | 0.00% | - | |
ROE | -10.64% | -39.88% | -40.88% | 6.58% | 9.08% | -3.64% | -4.19% | 6.90% | 10.12% | -4.13% | 13.53% | 0.00% | - |
Per Share | ||||||||||||||
AQR | T4Q | 30/09/23 | 30/09/22 | 30/09/21 | 30/09/20 | 30/09/19 | 30/09/18 | 30/09/17 | 30/09/16 | 30/09/15 | 30/09/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 4.08 | 3.30 | 3.75 | 11.13 | 10.09 | 3.50 | 5.25 | 6.74 | 9.13 | 4.98 | 9.20 | 0.00 | - | |
EPS | -2.12 | -7.98 | -8.18 | 1.91 | 1.73 | -0.65 | -0.59 | 0.97 | 1.72 | -0.62 | 2.57 | 0.00 | - | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.20 | 0.20 | 0.20 | 0.29 | 0.19 | 0.18 | 0.14 | 0.14 | 0.17 | 0.15 | 0.19 | 0.00 | - |
Adjusted Per Share Value based on latest NOSH - 670,099 | ||||||||||||||
AQR | T4Q | 30/09/23 | 30/09/22 | 30/09/21 | 30/09/20 | 30/09/19 | 30/09/18 | 30/09/17 | 30/09/16 | 30/09/15 | 30/09/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 4.08 | 3.30 | 3.75 | 10.90 | 9.12 | 2.88 | 4.30 | 5.52 | 5.98 | 3.28 | 4.86 | 0.00 | - | |
EPS | -2.13 | -7.98 | -8.16 | 1.87 | 1.56 | -0.54 | -0.48 | 0.79 | 1.13 | -0.41 | 1.36 | 0.00 | - | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.16 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.20 | 0.20 | 0.1995 | 0.2839 | 0.1717 | 0.1482 | 0.1146 | 0.1146 | 0.1113 | 0.0987 | 0.1005 | 0.00 | - |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 30/09/23 | 30/09/22 | 30/09/21 | 30/09/20 | 30/09/19 | 30/09/18 | 30/09/17 | 30/09/16 | 30/09/15 | 30/09/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/12/23 | 29/12/23 | 29/09/23 | 30/09/22 | 30/09/21 | 30/09/20 | 30/09/19 | 28/09/18 | 29/09/17 | 30/09/16 | 30/09/15 | - | - | |
Price | 0.315 | 0.315 | 0.32 | 0.39 | 1.05 | 0.625 | 0.27 | 0.355 | 0.605 | 0.26 | 0.495 | 0.00 | - | |
P/RPS | 7.71 | 9.56 | 8.52 | 3.50 | 10.41 | 17.85 | 5.14 | 5.27 | 6.63 | 5.22 | 5.38 | 0.00 | - | |
P/EPS | -14.80 | -3.95 | -3.91 | 20.44 | 60.84 | -95.47 | -46.08 | 36.76 | 35.16 | -41.94 | 19.26 | 0.00 | - | |
EY | -6.76 | -25.32 | -25.55 | 4.89 | 1.64 | -1.05 | -2.17 | 2.72 | 2.84 | -2.38 | 5.19 | 0.00 | - | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.56 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 1.57 | 1.57 | 1.60 | 1.34 | 5.53 | 3.47 | 1.93 | 2.54 | 3.56 | 1.73 | 2.61 | 0.00 | - |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 30/09/23 | 30/09/22 | 30/09/21 | 30/09/20 | 30/09/19 | 30/09/18 | 30/09/17 | 30/09/16 | 30/09/15 | 30/09/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 20/02/24 | 20/02/24 | 30/11/23 | 16/11/22 | 08/11/21 | 13/11/20 | 21/11/19 | 23/11/18 | 16/11/17 | 18/11/16 | 13/11/15 | - | - | |
Price | 0.33 | 0.33 | 0.25 | 0.405 | 1.18 | 0.835 | 0.26 | 0.295 | 0.66 | 0.205 | 0.585 | 0.00 | - | |
P/RPS | 8.08 | 10.01 | 6.66 | 3.64 | 11.69 | 23.85 | 4.95 | 4.38 | 7.23 | 4.11 | 6.36 | 0.00 | - | |
P/EPS | -15.50 | -4.14 | -3.06 | 21.23 | 68.37 | -127.55 | -44.37 | 30.55 | 38.36 | -33.06 | 22.76 | 0.00 | - | |
EY | -6.45 | -24.17 | -32.70 | 4.71 | 1.46 | -0.78 | -2.25 | 3.27 | 2.61 | -3.02 | 4.39 | 0.00 | - | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.68 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 1.65 | 1.65 | 1.25 | 1.40 | 6.21 | 4.64 | 1.86 | 2.11 | 3.88 | 1.37 | 3.08 | 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.
CEO average holding price could be around 0.19-0.20. He will throw out anytime soon since he had earn 50% profit on paper
2023-12-04 14:03
Afternoon ppl will cut loss. Tomorrow anther cut loss day. Thu only start to nimble.
2023-12-05 12:57
There is not much down side based on the current price. The only way now is up
2023-12-06 16:47
Just read quarterly report. Looks like the worst is over. No wonder people rush into this stock the last few days. Congratulations! Good choice! You guys are great hunters! I am too slow...
2023-12-07 12:24
China a lot company close shop. There is no order at anytime soon. Possible drag to 2025. Amitabha
2023-12-21 09:03
Highest revenue in 3 quarters. Looks like the worst is over. Management is also confident about FY2024. Please read its latest quarterly report.
At current price, reward is a lot higher than risk. It has just started to move a bit...
2023-12-25 10:52
Top management only care about their benefit , 2 times private placement raised ~100m , all cash gone but business did not growth , weak balance sheet 3rd private placement is coming.....
2 months ago
next quarterly report is most likely announced in the second week of February. Hope to see improvement in revenue & EPS
1 month ago
for local Semicon ATE player , MI and Vitrox are the better choice , Aemulus design and produced entry level ATE -low margin and lack of technology competitive .
1 month ago
Did anyone attend the Annual General Meeting (AGM)? Kindly share its future prospect (that is not already covered in quarterly reports)
1 month ago
RM 6M + revenue per quarter -this is SME level revenue instead of listed company. bad cash flow , I think private placement or right issue on the way to cover short fall of cash.
1 month ago
ALrookie
Holding @70c lol
2023-11-30 20:38