Aemulus Holdings Berhad (0181.KL)
MYR 0.3
(-1.64%)
MYR 0.3
(-1.64%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 25.09 Million | 73.03 Million | 61.09 Million | 19.31 Million | 28.83 Million | 36.95 Million |
| Cost of Revenue | 11.29 Million | 36.53 Million | 28.74 Million | 7.06 Million | 11.18 Million | 13.62 Million |
| Gross Profit | 13.8 Million | 36.49 Million | 32.35 Million | 12.25 Million | 17.65 Million | 23.33 Million |
| Operating Expenses | 67.31 Million | 22.03 Million | 21.61 Million | 15.13 Million | 20.68 Million | 17.86 Million |
| Selling, General and Administrative Expenses | 32.13 Million | 20.19 Million | 20.12 Million | 13.96 Million | 15.05 Million | 13.49 Million |
| Research and Development Expenses | 9.77 Million | 3.06 Million | 1.48 Million | 4.88 Million | 4.36 Million | 5.2 Million |
| Other Expenses | 25.4 Million | -1.22 Million | 924.5 Thousand | -3.72 Million | 1.26 Million | -841.77 Thousand |
| Cost and Expenses | 78.6 Million | 58.57 Million | 50.35 Million | 22.19 Million | 31.87 Million | 31.49 Million |
| Operating Income | -53.5 Million | 13.74 Million | 12.24 Million | -2.87 Million | -3.03 Million | 5.46 Million |
| Interest Expense | 2.06 Million | 1.27 Million | 939.8 Thousand | 442.92 Thousand | 112.86 Thousand | 130.64 Thousand |
| Income Tax Expense | 281.94 Thousand | -53.09 Thousand | 851.2 Thousand | 291.23 Thousand | 65.47 Thousand | 40.87 Thousand |
| Earnings before Tax | -54.38 Million | 12.46 Million | 11.3 Million | -3.32 Million | -3.14 Million | 5.33 Million |
| Net Income | -54.65 Million | 12.51 Million | 10.45 Million | -3.61 Million | -3.21 Million | 5.29 Million |
| Earnings Per Share Basic | -0.08 | 0.02 | 0.02 | -0.01 | -0.01 | 0.01 |
| Earnings Per Share Diluted | -0.08 | 0.02 | 0.02 | -0.01 | -0.01 | 0.01 |
| Weighted Average Shares Outstanding | 670.43 Million | 639.39 Million | 605.48 Million | 551.14 Million | 548.95 Million | 548.63 Million |
| Weighted Average Shares Outstanding (Diluted) | 670.43 Million | 641.02 Million | 605.98 Million | 551.14 Million | 548.95 Million | 549.02 Million |
| Gross Margin | 0.55 | 0.50 | 0.53 | 0.63 | 0.61 | 0.63 |
| EBIT Margin | -1.78 | 0.25 | 0.25 | -0.02 | -0.05 | 0.18 |
| Profit Margin | -2.18 | 0.17 | 0.17 | -0.19 | -0.11 | 0.14 |
| EBITDA | -44.74 Million | 19.17 Million | 14.76 Million | -337.32 Thousand | -1.56 Million | 6.62 Million |
| Earnings Before Tax Margin | -2.13 | 0.19 | 0.20 | -0.15 | -0.11 | 0.15 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 10.35 Million | 9.32 Million | 6.84 Million | 25.09 Million | 6.1 Million | 3.85 Million |
| Cost of Revenue | 4.17 Million | 4.31 Million | 3.46 Million | 11.29 Million | 2.14 Million | 2.65 Million |
| Gross Profit | 6.17 Million | 5 Million | 3.37 Million | 13.8 Million | 3.96 Million | 1.2 Million |
| Operating Expenses | 7.73 Million | 8.34 Million | 9.85 Million | 53.65 Million | 29.98 Million | 7.2 Million |
| Selling, General and Administrative Expenses | 5.96 Million | 6.77 Million | 8.35 Million | - | 16.57 Million | 8.48 Million |
| Research and Development Expenses | 1.76 Million | 1.56 Million | 1.5 Million | - | 5.48 Million | 1.5 Million |
| Other Expenses | 6.26 Million | - | - | - | - | - |
| Cost and Expenses | 11.9 Million | 12.65 Million | 13.32 Million | 64.94 Million | 32.12 Million | 9.85 Million |
| Operating Income | -1.55 Million | -3.33 Million | -6.48 Million | -53.5 Million | -39.68 Million | -6 Million |
| Interest Expense | 630 Thousand | 595 Thousand | 545 Thousand | 2.06 Million | 427.83 Thousand | 589 Thousand |
| Income Tax Expense | 30 Thousand | 44 Thousand | 15 Thousand | 281.94 Thousand | 15.94 Thousand | 117 Thousand |
| Earnings before Tax | -2.48 Million | -1.61 Million | -3.07 Million | -54.37 Million | -38.28 Million | -6.78 Million |
| Net Income | -2.99 Million | -2.04 Million | -3.56 Million | -54.65 Million | -38.29 Million | -6.9 Million |
| Earnings Per Share Basic | -0.00 | -0.00 | -0.01 | - | -0.06 | -0.01 |
| Earnings Per Share Diluted | -0.00 | -0.00 | -0.01 | - | -0.06 | -0.01 |
| Weighted Average Shares Outstanding | 669.44 Million | 669.42 Million | 670.06 Million | 670.43 Million | 668.47 Million | 668.29 Million |
| Weighted Average Shares Outstanding (Diluted) | 669.44 Million | 669.42 Million | 670.06 Million | 670.43 Million | 668.47 Million | 668.29 Million |
| Gross Margin | 0.60 | 0.54 | 0.49 | 0.55 | 0.65 | 0.31 |
| EBIT Margin | 0.03 | -0.17 | -0.69 | - | -6.20 | -0.74 |
| Profit Margin | -0.29 | -0.22 | -0.52 | -2.18 | -6.27 | -1.79 |
| EBITDA | 304 Thousand | -1.57 Million | -4.71 Million | - | -37.85 Million | -2.84 Million |
| Earnings Before Tax Margin | -0.15 | -0.36 | -0.95 | -2.13 | -6.50 | -1.56 |
4090
URB-A
NSCIF
1586
603696
4071