AEMULUS | AEMULUS HOLDINGS BERHAD

0.430 (-2.27%)
3

T-O (am): 0.445 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

AEMULUS | AEMULUS HOLDINGS BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
14 May 24 Q2 Mar 24 2 30 Sep 24 9.32 -2.00 -2.04 -21.9% 0.00 -0.31 36.3% 76.3% 42.7% 56.4%
20 Feb 24 Q1 Dec 23 1 30 Sep 24 6.84 -3.55 -3.57 -52.1% 0.00 -0.53 12.0% 30.6% 90.7% 25.3%
30 Nov 23 Q4 Sep 23 4 30 Sep 23 6.11 -38.28 -38.30 -627.3% 0.00 -5.73 58.3% 66.5% 455.0% 2386.4%
08 Aug 23 Q3 Jun 23 3 30 Sep 23 3.86 -6.79 -6.90 -178.9% 0.00 -1.03 27.1% 77.4% 47.2% 505.4%
09 May 23 Q2 Mar 23 2 30 Sep 23 5.29 -4.60 -4.69 -88.6% 0.00 -0.70 46.3% 72.5% 1.8% 201.7%
07 Feb 23 Q1 Dec 22 1 30 Sep 23 9.85 -4.71 -4.77 -48.5% 0.00 -0.75 45.9% 47.0% 384.9% 205.4%
16 Nov 22 Q4 Sep 22 4 30 Sep 22 18.22 1.79 1.68 9.2% 0.00 0.26 6.9% 5.3% 1.6% 58.9%
27 Jul 22 Q3 Jun 22 3 30 Sep 22 17.04 1.77 1.70 10.0% 0.00 0.26 11.3% 4.1% 63.1% 37.2%
28 Apr 22 Q2 Mar 22 2 30 Sep 22 19.20 4.33 4.61 24.0% 0.00 0.72 3.4% 20.5% 1.8% 113.7%
08 Feb 22 Q1 Dec 21 1 30 Sep 22 18.58 4.56 4.53 24.4% 0.00 0.73 7.4% 61.7% 11.2% 200.1%
08 Nov 21 Q4 Sep 21 4 30 Sep 21 17.30 4.63 4.07 23.5% 0.00 0.68 5.8% 139.8% 50.2% 291.4%
29 Jul 21 Q3 Jun 21 3 30 Sep 21 16.36 2.83 2.71 16.6% 0.00 0.45 2.6% 223.3% 25.6% 3016.1%
04 May 21 Q2 Mar 21 2 30 Sep 21 15.94 2.24 2.16 13.5% 0.00 0.36 38.8% 493.5% 43.0% 178.6%
08 Feb 21 Q1 Dec 20 1 30 Sep 21 11.49 1.60 1.51 13.1% 0.00 0.28 59.2% 163.6% 45.1% 175.7%
13 Nov 20 Q4 Sep 20 4 30 Sep 20 7.21 1.26 1.04 14.4% 0.00 0.19 42.6% 4.4% 1095.4% 128.0%
23 Jul 20 Q3 Jun 20 3 30 Sep 20 5.06 0.11 0.09 1.7% 0.00 0.02 88.3% 7.1% 103.2% 108.8%
22 May 20 Q2 Mar 20 2 30 Sep 20 2.69 -2.73 -2.75 -102.2% 0.00 -0.51 38.4% 66.9% 37.7% 670.7%
20 Feb 20 Q1 Dec 19 1 30 Sep 20 4.36 -1.98 -1.99 -45.7% 0.00 -0.37 42.2% 43.7% 46.4% 296.6%
21 Nov 19 Q4 Sep 19 4 30 Sep 19 7.55 -3.72 -3.72 -49.3% 0.00 -0.68 38.6% 12.1% 274.0% 1331.1%
22 Aug 19 Q3 Jun 19 3 30 Sep 19 5.45 -0.96 -0.99 -18.2% 0.00 -0.18 32.8% 42.9% 306.6% 145.2%
16 May 19 Q2 Mar 19 2 30 Sep 19 8.10 0.49 0.48 5.9% 0.00 0.09 4.7% 27.9% 52.6% 72.9%
22 Feb 19 Q1 Dec 18 1 30 Sep 19 7.74 1.04 1.01 13.1% 0.00 0.18 14.9% 18.0% 235.8% 0.8%
23 Nov 18 Q4 Sep 18 4 30 Sep 18 6.73 0.32 0.30 4.5% 0.20 0.06 29.4% 42.7% 86.3% 85.6%
16 Aug 18 Q3 Jun 18 3 30 Sep 18 9.54 2.21 2.20 23.0% 0.00 0.40 15.2% 20.3% 23.8% 10.4%
15 May 18 Q2 Mar 18 2 30 Sep 18 11.25 1.78 1.77 15.8% 0.00 0.40 19.1% 4.5% 73.7% 25.2%
08 Feb 18 Q1 Dec 17 1 30 Sep 18 9.44 1.03 1.02 10.8% 0.00 0.23 19.6% 68.7% 51.3% 62.5%
16 Nov 17 Q4 Sep 17 4 30 Sep 17 11.75 2.10 2.10 17.9% 0.00 0.48 1.8% 95.9% 14.5% 215.3%
17 Aug 17 Q3 Jun 17 3 30 Sep 17 11.96 2.44 2.45 20.5% 0.00 0.56 11.2% 117.7% 3.4% 411.0%
18 May 17 Q2 Mar 17 2 30 Sep 17 10.76 2.38 2.37 22.1% 0.00 0.54 92.3% 38.2% 277.3% 393.4%
23 Feb 17 Q1 Dec 16 1 30 Sep 17 5.60 0.63 0.63 11.2% 0.00 0.14 6.7% 107.0% 134.6% 133.5%
18 Nov 16 Q4 Sep 16 4 30 Sep 16 6.00 -1.83 -1.82 -30.3% 0.00 -0.41 9.1% 31.2% 478.8% 185.2%
12 Aug 16 Q3 Jun 16 3 30 Sep 16 5.50 0.50 0.48 8.7% 0.00 0.11 29.4% 57.1% 0.2% 86.9%
16 May 16 Q2 Mar 16 2 30 Sep 16 7.79 0.51 0.48 6.2% 0.00 0.11 188.0% 125.6%
15 Feb 16 Q1 Dec 15 1 30 Sep 16 2.70 -1.82 -1.88 -69.5% 0.00 -0.43 69.0% 188.0%
13 Nov 15 Q4 Sep 15 4 30 Sep 15 8.72 2.17 2.13 24.5% 0.00 0.60 31.9% 41.7%
10 Sep 15 Q3 Jun 15 3 30 Sep 15 12.81 3.65 3.66 28.6% 0.00 1.04

Historical Dividends

Financial Ratios

EPS -7.58 sen
Trailing PE (Sector Median: 39.3) 0.0
PEG 0.0
Altman Z -0.3
Beaver -0.121
Current Ratio 3.17
Debt-Equity (DE) Ratio 0.4
FCF Yield -3.72 %
Revenue QoQ 36.29 %
Revenue YoY 76.29%
Profit QoQ 42.74 %
Profit YoY 56.43 %
Profit Margin (Sector Median: 10.2) -194.48 %
ROE (ROIC: -35.3) -39.07 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 39.3)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 10.2)
ROE (ROIC: -36.02)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.19
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] -2.04
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 0
Expected Revenue (M) 0.0
Expected Growth (%) 0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR NG SANG BENG added 1086000.0 units announced on 19 Jan 2024 at ~RM0.31

MR NG SANG BENG added 595000.0 units announced on 12 Jan 2024 at ~RM0.335

MR NG SANG BENG added 300000.0 units announced on 03 Jan 2024 at ~RM0.305

MR NG SANG BENG added 700000.0 units announced on 06 Dec 2023 at ~RM0.27

MR NG SANG BENG added 780000.0 units announced on 01 Dec 2023 at ~RM0.235

MR NG SANG BENG added 308000.0 units announced on 14 Aug 2023 at ~RM0.32

MR NG SANG BENG added 295000.0 units announced on 02 Jun 2023 at ~RM0.33

MR NG SANG BENG added 70000.0 units announced on 14 Mar 2022 at ~RM0.645

MR FRIISCOR HO CHII SSU added 120000.0 units announced on 09 Mar 2022 at ~RM0.59

MR NG SANG BENG added 97000.0 units announced on 22 Feb 2022 at ~RM0.75

MR FRIISCOR HO CHII SSU reduced 27600.0 units announced on 10 Jan 2022 at ~RM1.22

MR ONG CHONG CHEE reduced 129500.0 units announced on 23 Sep 2021 at ~RM1.0

MR ONG CHONG CHEE reduced 270500.0 units announced on 10 Sep 2021 at ~RM1.01

MR NG SANG BENG added 50000.0 units announced on 02 Sep 2021 at ~RM0.97

MR FRIISCOR HO CHII SSU reduced 230000.0 units announced on 04 Aug 2021 at ~RM1.01

MR NG SANG BENG added 133000.0 units announced on 04 Mar 2021 at ~RM0.715

MR FRIISCOR HO CHII SSU added 80000.0 units announced on 02 Mar 2021 at ~RM0.78

MR ONG CHONG CHEE reduced 800000.0 units announced on 17 Feb 2021 at ~RM0.84

MR ONG CHONG CHEE reduced 200000.0 units announced on 10 Feb 2021 at ~RM0.81

MR FRIISCOR HO CHII SSU reduced 75000.0 units announced on 27 Aug 2020 at ~RM0.68

MISS CHOK KWEE BEE reduced 250000.0 units announced on 25 Aug 2020 at ~RM0.71

Summary


Market Cap: 288 M.

Number of Shares: 670 M.

Adjusted Float: 85.2%.

Stock highly correlated with

CYL (86%)

LUSTER (81%)

SKPRES (81%)

MUDA (80%)

AEMULUS HOLDINGS BERHAD was established in 2004. Aemulus has been designing and developing automated test equipment (ATE) and test and measuring instruments (TMI) for the semiconductor industry since 2005. The company operation activities mainly focus on Radio Frequency (RF) and mixed-signal semiconductor test markets, followed by automotive and lighting markets. The product is focuses on machines that can test RF and mixed-signal such as Amoeba 4600, Amoeba 4200 and other machines.

Sectors: Semiconductors, Automation, Technology Equipment, Technology, ATE, Penny Stocks

Code: 0181

Website: http://www.aemulus.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 09-Dec-2022

Shareholder % Value (M)
Crystal Clear (L) Foundation 10.1% 29.09
Yeoh Chee Keong 8.2% 23.64
Aemulus Venture Sdn Bhd 5.53% 15.94
Kenanga Shariah Growth Opportunities Fund 4.73% 13.62
Ng Sang Beng 2.76% 7.95
Terence Wong @ Huang Thar-rearn 2.69% 7.76
Wong Shee Kian 2.38% 6.86
Kenanga Growth Opportunities Fund 2.29% 6.6
Tan Ah Loy @ Tan May Ling 1.5% 4.31
Kenanga Shariah Extra Fund 1.32% 3.8
Petroliam Nasional Berhad 1.09% 3.13
Tokio Marine Life Insurance Malaysia Berhad 1.01% 2.9
Friiscor Ho Chii Ssu 1.0% 2.9
Tiang Hua 0.74% 2.13
Pong Chung Cheng 0.73% 2.11
Tay Moh Koh 0.64% 1.85
Chin Yau Kong 0.6% 1.72
Sim Ah Yoong 0.56% 1.61
Moy Shin Fei 0.53% 1.52
Tabung Haji 0.5% 1.45
Lee Ooi Chong 0.46% 1.34
Manulife Investment Al Faid 0.43% 1.25
Phillip Pearl Fund 0.43% 1.24
Kenanga Equity Extra Fund 0.41% 1.19
Saw Hean Yeow 0.38% 1.08
Low Bok Siew 0.36% 1.05
Dato' Seri Lee Kah Choon 0.0% 0.01
Ong Chong Chee 0.0% 0.01
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.