[AEMULUS] YoY Quarter Result on 2022-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 6,840 9,849 18,580 11,490 4,359 7,738 9,441 -5.23% YoY % -30.55% -46.99% 61.71% 163.59% -43.67% -18.04% - Horiz. % 72.45% 104.32% 196.80% 121.70% 46.17% 81.96% 100.00%
PBT -3,551 -4,711 4,563 1,598 -1,981 1,038 1,030 - YoY % 24.62% -203.24% 185.54% 180.67% -290.85% 0.78% - Horiz. % -344.76% -457.38% 443.01% 155.15% -192.33% 100.78% 100.00%
Tax -15 -61 -35 -89 -12 -24 -8 11.04% YoY % 75.41% -74.29% 60.67% -641.67% 50.00% -200.00% - Horiz. % 187.50% 762.50% 437.50% 1,112.50% 150.00% 300.00% 100.00%
NP -3,566 -4,772 4,528 1,509 -1,993 1,014 1,022 - YoY % 25.27% -205.39% 200.07% 175.72% -296.55% -0.78% - Horiz. % -348.92% -466.93% 443.05% 147.65% -195.01% 99.22% 100.00%
NP to SH -3,566 -4,772 4,528 1,509 -1,993 1,014 1,022 - YoY % 25.27% -205.39% 200.07% 175.72% -296.55% -0.78% - Horiz. % -348.92% -466.93% 443.05% 147.65% -195.01% 99.22% 100.00%
Tax Rate - % - % 0.77 % 5.57 % - % 2.31 % 0.78 % - YoY % 0.00% 0.00% -86.18% 0.00% 0.00% 196.15% - Horiz. % 0.00% 0.00% 98.72% 714.10% 0.00% 296.15% 100.00%
Total Cost 10,406 14,621 14,052 9,981 6,352 6,724 8,419 3.59% YoY % -28.83% 4.05% 40.79% 57.13% -5.53% -20.13% - Horiz. % 123.60% 173.67% 166.91% 118.55% 75.45% 79.87% 100.00%
Net Worth 134,013 185,424 229,938 104,717 71,364 76,809 74,604 10.25% YoY % -27.73% -19.36% 119.58% 46.74% -7.09% 2.95% - Horiz. % 179.63% 248.54% 308.21% 140.36% 95.66% 102.95% 100.00%
Dividend 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 134,013 185,424 229,938 104,717 71,364 76,809 74,604 10.25% YoY % -27.73% -19.36% 119.58% 46.74% -7.09% 2.95% - Horiz. % 179.63% 248.54% 308.21% 140.36% 95.66% 102.95% 100.00%
NOSH 670,067 639,393 621,456 551,147 548,959 548,636 438,850 7.30% YoY % 4.80% 2.89% 12.76% 0.40% 0.06% 25.02% - Horiz. % 152.69% 145.70% 141.61% 125.59% 125.09% 125.02% 100.00%
Ratio Analysis 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -52.13 % -48.45 % 24.37 % 13.13 % -45.72 % 13.10 % 10.83 % - YoY % -7.60% -298.81% 85.61% 128.72% -449.01% 20.96% - Horiz. % -481.35% -447.37% 225.02% 121.24% -422.16% 120.96% 100.00%
ROE -2.66 % -2.57 % 1.97 % 1.44 % -2.79 % 1.32 % 1.37 % - YoY % -3.50% -230.46% 36.81% 151.61% -311.36% -3.65% - Horiz. % -194.16% -187.59% 143.80% 105.11% -203.65% 96.35% 100.00%
Per Share 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.02 1.54 2.99 2.08 0.79 1.41 2.15 -11.68% YoY % -33.77% -48.49% 43.75% 163.29% -43.97% -34.42% - Horiz. % 47.44% 71.63% 139.07% 96.74% 36.74% 65.58% 100.00%
EPS -0.53 -0.75 0.73 0.28 -0.37 0.18 0.23 - YoY % 29.33% -202.74% 160.71% 175.68% -305.56% -21.74% - Horiz. % -230.43% -326.09% 317.39% 121.74% -160.87% 78.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2000 0.2900 0.3700 0.1900 0.1300 0.1400 0.1700 2.74% YoY % -31.03% -21.62% 94.74% 46.15% -7.14% -17.65% - Horiz. % 117.65% 170.59% 217.65% 111.76% 76.47% 82.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 670,099 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.02 1.47 2.77 1.71 0.65 1.15 1.41 -5.25% YoY % -30.61% -46.93% 61.99% 163.08% -43.48% -18.44% - Horiz. % 72.34% 104.26% 196.45% 121.28% 46.10% 81.56% 100.00%
EPS -0.53 -0.71 0.68 0.23 -0.30 0.15 0.15 - YoY % 25.35% -204.41% 195.65% 176.67% -300.00% 0.00% - Horiz. % -353.33% -473.33% 453.33% 153.33% -200.00% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2000 0.2767 0.3431 0.1563 0.1065 0.1146 0.1113 10.26% YoY % -27.72% -19.35% 119.51% 46.76% -7.07% 2.96% - Horiz. % 179.69% 248.61% 308.27% 140.43% 95.69% 102.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.3150 0.4750 1.2200 0.6050 0.2250 0.2200 0.6550 -
P/RPS 30.86 30.84 40.81 29.02 28.34 15.60 30.45 0.22% YoY % 0.06% -24.43% 40.63% 2.40% 81.67% -48.77% - Horiz. % 101.35% 101.28% 134.02% 95.30% 93.07% 51.23% 100.00%
P/EPS -59.19 -63.64 167.44 220.97 -61.97 119.03 281.26 - YoY % 6.99% -138.01% -24.23% 456.58% -152.06% -57.68% - Horiz. % -21.04% -22.63% 59.53% 78.56% -22.03% 42.32% 100.00%
EY -1.69 -1.57 0.60 0.45 -1.61 0.84 0.36 - YoY % -7.64% -361.67% 33.33% 127.95% -291.67% 133.33% - Horiz. % -469.44% -436.11% 166.67% 125.00% -447.22% 233.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.57 1.64 3.30 3.18 1.73 1.57 3.85 -13.88% YoY % -4.27% -50.30% 3.77% 83.82% 10.19% -59.22% - Horiz. % 40.78% 42.60% 85.71% 82.60% 44.94% 40.78% 100.00%
Price Multiplier on Announcement Date 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 - 08/02/22 08/02/21 20/02/20 22/02/19 08/02/18 -
Price 0.3300 0.4550 0.9850 0.8300 0.1850 0.2600 0.5700 -
P/RPS 32.33 29.54 32.95 39.81 23.30 18.43 26.50 3.37% YoY % 9.44% -10.35% -17.23% 70.86% 26.42% -30.45% - Horiz. % 122.00% 111.47% 124.34% 150.23% 87.92% 69.55% 100.00%
P/EPS -62.01 -60.96 135.19 303.15 -50.96 140.68 244.76 - YoY % -1.72% -145.09% -55.40% 694.88% -136.22% -42.52% - Horiz. % -25.34% -24.91% 55.23% 123.86% -20.82% 57.48% 100.00%
EY -1.61 -1.64 0.74 0.33 -1.96 0.71 0.41 - YoY % 1.83% -321.62% 124.24% 116.84% -376.06% 73.17% - Horiz. % -392.68% -400.00% 180.49% 80.49% -478.05% 173.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.65 1.57 2.66 4.37 1.42 1.86 3.35 -11.13% YoY % 5.10% -40.98% -39.13% 207.75% -23.66% -44.48% - Horiz. % 49.25% 46.87% 79.40% 130.45% 42.39% 55.52% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment