YOLFTbeta
Aemulus Holdings Bhd

Aemulus Holdings Bhd

0181 · KLSE · Technology / Semiconductor Equipment & Materials

0.385MYR-0.01 (-2.53%)

Price History

Full chart

Market Stats

Previous Close0.395
Open0.40
Day Range0.385 – 0.405
52-Week Range0.10 – 0.48
Volume2.12M
Market Cap275.76M
P/E (TTM)0.00
Forward P/E0.00
EPS0.00
Dividend Yield0.00%
Beta0.94
50-Day Avg0.4033
200-Day Avg0.2567

About

Aemulus Holdings Berhad, an investment holding company, designs and develops automated test equipment, and test and measurement instruments in Malaysia, China, Singapore, Vietnam, Korea, the United States, Taiwan, and internationally. It offers include Amoeba 7600-SR, Amoeba5600, Amoeba 4200, and Amoeba 1831 equipment. The company also provides design consultancy and test-related services. In addition, it engages in the research and development of semiconductor automated test equipment and related software with focus on radio frequency frontend, analogue, digital, mixed signal, and power discrete semiconductor test market. Aemulus Holdings Berhad was founded in 2004 and is based in Bayan Lepas, Malaysia.

Company Details

  • SectorTechnology
  • IndustrySemiconductor Equipment & Materials
  • CEOMr. Sang Beng Ng
  • Employees0
  • HeadquartersNo.25, Jalan Sultan Azlan Shah, Bayan Lepas, Malaysia, 11900, Malaysia
  • Websitehttps://aemulus.com

Leadership

  • Mr. Sang Beng NgCEO & Executive Director · b. 1976
  • Mr. Chin Wah NgChief Financial Officer · b. 1980
  • Mr. Shee Kian WongChief Technology Officer · b. 1979
  • Mr. Tan E. ChiangVice President of Product, Sales & Marketing · b. 1978
  • Mr. Shin Fei MoyChief Architect of Software & Data Science · b. 1979
  • Ms. She Chia TanJoint Company Secretary
  • Mr. Wai Hong CheeJoint Company Secretary · b. 1973

Financials

Income Statement

Currency: MYR2015-09-302016-09-302017-09-302018-09-302019-09-302020-09-302021-09-302022-09-302023-09-302024-09-302025-09-30
Total Revenue32.59M21.98M40.07M36.96M28.83M19.32M61.09M73.04M25.10M40.90M83.08M
Growth (%)--32.55%+82.26%-7.76%-21.98%-33.00%+216.22%+19.55%-65.64%+62.97%+103.11%
Cost of Revenue13.39M10.15M14.94M13.63M11.18M7.07M28.74M36.54M11.29M20.33M43.62M
Gross Profit19.20M11.84M25.12M23.33M17.65M12.25M32.35M36.50M13.81M20.58M39.46M
Gross Margin58.91%53.83%62.70%63.13%61.22%63.43%52.96%49.97%55.02%50.30%47.50%
Operating Expense10.02M14.48M17.54M17.86M20.69M15.13M20.11M22.76M66.13M33.70M32.31M
Operating Income9.18M-2.65M7.59M5.47M-3.04M-2.88M12.24M13.74M-52.32M-13.13M7.15M
Operating Margin28.16%-12.04%18.93%14.79%-10.53%-14.90%20.04%18.81%-208.47%-32.09%8.60%
EBITDA9.68M-1.85M8.55M6.62M-1.57M-337.32K14.76M18.46M-44.74M-13.44M15.15M
EBITDA Margin29.70%-8.42%21.35%17.92%-5.43%-1.75%24.16%25.27%-178.26%-32.87%18.23%
Net Income9.07M-2.74M7.55M5.30M-3.21M-3.61M10.45M12.52M-54.66M-21.81M4.04M
Net Income Margin27.82%-12.44%18.85%14.33%-11.15%-18.70%17.11%17.14%-217.77%-53.32%4.86%
R&D-3.57M5.12M5.21M4.37M4.89M1.49M3.07M9.78M9.02M6.79M
R&D as % of Total Revenue-16.24%12.78%14.09%15.14%25.29%2.44%4.20%38.95%22.06%8.17%
Interest Expense75.56K7.25K34.49K130.64K112.86K442.92K939.80K1.28M2.07M2.32M3.29M
Interest Expense % of Total Revenue0.23%0.03%0.09%0.35%0.39%2.29%1.54%1.75%8.23%5.66%3.96%

Balance Sheet

Currency: MYR2015-09-302016-09-302017-09-302018-09-302019-09-302020-09-302021-09-302022-09-302023-09-302024-09-302025-09-30
Total Assets76.02M68.73M82.96M86.96M89.61M128.84M158.49M243.14M180.81M167.26M225.38M
Total Liabilities7.81M3.26M9.87M8.46M15.57M27.15M45.88M54.13M45.52M54.09M111.97M
Total Equity68.21M65.47M73.09M78.50M74.04M101.70M112.61M189.01M135.29M113.17M113.42M
Cash34.29M2.44M6.41M6.53M837.73K1.25M5.46M3.64M5.59M14.67M23.81M
Total Debt132.99K-2.89M2.36M7.14M17.69M28.06M40.71M36.68M44.04M94.17M
Net Debt-34.16M-2.44M-3.52M-4.17M6.30M16.44M22.60M37.07M31.09M29.37M70.36M

Cash Flow

Currency: MYR2015-09-302016-09-302017-09-302018-09-302019-09-302020-09-302021-09-302022-09-302023-09-302024-09-302025-09-30
Operating Cash Flow8.09M-8.05M-3.82M1.92M-4.60M-650.65K-3.54M-33.28M-15.27M-11.34M-30.00M
Investing Cash Flow-2.95M-1.17M-203.19K-2.58M-12.44M-39.14M1.48M-25.61M16.38M-5.22M-15.02M
Financing Cash Flow23.73M877.41K3.02M-614.63K2.77M42.21M7.76M71.83M-1.63M1.51M54.09M
Capital Expenditure2.00M1.53M2.30M2.30M10.76M14.48M10.06M9.70M4.18M7.49M6.59M
Free Cash Flow6.09M-9.58M-6.13M-384.36K-15.36M-15.13M-13.59M-42.98M-20.63M-18.82M-36.59M
Dividends Paid----1.10M0-----
FCF to OCF75.28%119.00%160.28%-20.02%334.20%2326.03%384.35%129.15%135.16%166.07%121.97%
Dividend Paid to FCF-----7.15%0.00%-----

Earnings

Report DateFeb 15, 2016May 16, 2016Sep 8, 2016Nov 11, 2016Feb 23, 2017May 18, 2017Aug 17, 2017Nov 16, 2017Feb 12, 2018May 17, 2018Aug 16, 2018Nov 16, 2018Feb 22, 2019May 15, 2019Aug 22, 2019Nov 15, 2019Feb 21, 2020May 22, 2020Aug 13, 2020Nov 13, 2020Feb 19, 2021May 20, 2021Aug 19, 2021Nov 8, 2021Feb 8, 2022Apr 28, 2022Jul 27, 2022Nov 16, 2022Feb 7, 2023May 9, 2023Aug 8, 2023Nov 30, 2023Feb 20, 2024May 14, 2024Aug 26, 2024Nov 20, 2024Feb 25, 2025May 14, 2025Aug 15, 2025Nov 21, 2025Feb 23, 2026May 12, 2026Aug 12, 2026
EPS Estimate-------------------------------------------
EPS Actual-0.000.000.00-0.000.000.000.000.000.000.000.000.000.000.00-0.00-0.01-0.00-0.010.000.000.000.000.000.010.010.010.000.00-0.01-0.01-0.01-0.06-0.01-0.00-0.00-0.020.000.000.000.000.00-0.000.00
Surprise-------------------------------------------
Timing---------------------------Pre-market-Pre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-market-Pre-marketPre-marketPre-market-

Key Statistics & Ratios

Market Cap275.76M
Enterprise Value347.44M
Trailing P/E0.00
Forward P/E0.00
Price / Sales2.84
Price / Book2.60
EPS0.00
Book Value0.167
Revenue (TTM)97.21M
Gross Profit (TTM)51.10M
EBITDA6.66M
Profit Margin0.57%
Operating Margin6.50%
Return on Equity0.49%
Return on Assets0.64%
Shares Outstanding672.59M
Shares Float408.66M
Beta0.94
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20181×
0.00Dec 4, 2018

Stock Splits

  • Apr 18, 20185:4