T-O (am): 0.335 (08:59:00)
Last updated: 17:00
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) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
EPS | -0.91 sen |
Trailing PE (Sector Median: 23.9) | 0.0 |
PEG | 0.0 |
Altman Z | 1.0 |
Beaver | -0.078 |
Current Ratio | 4.9 |
Debt-Equity (DE) Ratio | 0.25 |
FCF Yield | -1.7 % |
Revenue QoQ | -46.31 % |
Revenue YoY | -72.47% |
Profit QoQ | 1.78 % |
Profit YoY | -201.65 % |
Profit Margin (Sector Median: 12.6) | -12.07 % |
ROE (ROIC: -3.11) | -3.38 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 23.9) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 12.6) | |
ROE (ROIC: -2.35) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 1 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.27 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -5.32 |
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) | 127.34 |
Expected Revenue (M) | 1055.04 |
Expected Growth (%) | 50.0 |
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
Market Cap: 220 M.
Number of Shares: 668 M.
Adjusted Float: 77.6%.
Stock highly correlated with
COMFORT (96%)
ESCERAM (96%)
INARI (96%)
KOBAY (96%)
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
No warrants listed
Updated on 7-Dec-2021
Shareholder | Value (M) |
---|---|
Crystal Clear (L) Foundation | 22.26 |
Yeoh Chee Keong | 19.9 |
Aemulus Venture Sdn. Bhd. | 13.51 |
Ng Sang Beng | 7.67 |
Kenanga Shariah Growth Opportunities Fund | 7.57 |
Terence Wong @ Huang Thar-Rearn | 5.94 |
Wong Shee Kian | 5.25 |
Citibank New York | 4.19 |
Kenanga Growth Opportunities Fund | 4.17 |
PMB Shariah Growth Fund | 3.63 |
Tan Ah Loy @ Tan May Ling | 3.3 |
Carolyn Wong Tarnn Yoong | 3.3 |
PMB Shariah Aggressive Fund | 3.2 |
Manulife Investment Progress Fund | 2.5 |
Kenanga Growth Fund | 2.42 |
Friiscor Ho Chii Ssu | 2.23 |
Tokio Marine Life Insurance Malaysia Bhd | 2.15 |
Kenanga Syariahextra Fund | 2.06 |
Petroliam Nasional Berhad | 1.77 |
Pong Chung Cheng | 1.61 |
Urusharta Jamaah Sdn. Bhd. | 1.53 |
Moy Shin Fei | 1.29 |
Sim Ah Yoong | 1.23 |
Tiang Hua Ung | 1.12 |
Areca Capital Sdn Bhd | 1.08 |
Manulife Investment Shariah Progress Plus Fund | 1.07 |