AEMULUS | AEMULUS HOLDINGS BERHAD
0.270 (8.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
AEMULUS Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
AEMULUS Quarter Reports
Customize
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 Nov 24 | Q4 Sep 24 | 4 | 30 Sep 24 | 14.39 | -13.81 | -13.21 | -91.8% | 0.00 | -1.97 | 39.0% | 135.7% | 341.1% | 65.5% | ||||||||
| 26 Aug 24 | Q3 Jun 24 | 3 | 30 Sep 24 | 10.35 | -2.96 | -2.99 | -28.9% | 0.00 | -0.45 | 11.1% | 168.4% | 46.6% | 56.6% | ||||||||
| 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 |
AEMULUS Historical Dividends
AEMULUS Financial Ratios
| EPS | -3.25 sen |
| Trailing PE (Sector Median: 31.7) | 0.0 |
| PEG | 0.0 |
| Altman Z | -0.3 |
| Beaver | -0.121 |
| Current Ratio | 3.17 |
| Debt-Equity (DE) Ratio | 0.4 |
| FCF Yield | -5.91 % |
| Revenue QoQ | 38.97 % |
| Revenue YoY | 135.68% |
| Profit QoQ | -341.15 % |
| Profit YoY | 65.51 % |
| Profit Margin (Sector Median: 8.8) | -53.32 % |
| ROE (ROIC: -35.3) | -39.07 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
AEMULUS Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 31.7) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 8.8) | |
| ROE (ROIC: -36.02) | |
| Altman Z |
AEMULUS 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) | 0.17 | Consistent QR FV |
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] | -13.21 |
| 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 |
AEMULUS 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
AEMULUS Summary
Market Cap: 181 M.
Market Cap Class: Micro caps
Number of Shares: 671 M.
Adjusted Float: 85.2%.
Stock highly correlated with
VITROX (80%)
TASCO (79%)
WILLOW (79%)
ELSOFT (78%)
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
AEMULUS Top Shareholdings
Updated on 09-Dec-2022
| Shareholder | % | Value (M) |
|---|---|---|
| Crystal Clear (L) Foundation | 10.1% | 18.3 |
| Yeoh Chee Keong | 8.2% | 14.87 |
| Aemulus Venture Sdn Bhd | 5.53% | 10.03 |
| Kenanga Shariah Growth Opportunities Fund | 4.73% | 8.57 |
| Ng Sang Beng | 2.76% | 5.0 |
| Terence Wong @ Huang Thar-rearn | 2.69% | 4.88 |
| Wong Shee Kian | 2.38% | 4.32 |
| Kenanga Growth Opportunities Fund | 2.29% | 4.15 |
| Tan Ah Loy @ Tan May Ling | 1.5% | 2.71 |
| Kenanga Shariah Extra Fund | 1.32% | 2.39 |
| Petroliam Nasional Berhad | 1.09% | 1.97 |
| Tokio Marine Life Insurance Malaysia Berhad | 1.01% | 1.82 |
| Friiscor Ho Chii Ssu | 1.0% | 1.82 |
| Tiang Hua | 0.74% | 1.34 |
| Pong Chung Cheng | 0.73% | 1.33 |
| Tay Moh Koh | 0.64% | 1.17 |
| Chin Yau Kong | 0.6% | 1.08 |
| Sim Ah Yoong | 0.56% | 1.01 |
| Moy Shin Fei | 0.53% | 0.96 |
| Tabung Haji | 0.5% | 0.91 |
| Lee Ooi Chong | 0.46% | 0.84 |
| Manulife Investment Al Faid | 0.43% | 0.79 |
| Phillip Pearl Fund | 0.43% | 0.78 |
| Kenanga Equity Extra Fund | 0.41% | 0.75 |
| Saw Hean Yeow | 0.38% | 0.68 |
| Low Bok Siew | 0.36% | 0.66 |
| Ju Siew Lee | 0.01% | 0.03 |
| Dato' Seri Lee Kah Choon | 0.0% | 0.01 |
| Ong Chong Chee | 0.0% | 0.0 |