Highlights

[AGES] YoY Quarter Result on 2019-12-31 [#2]

Stock [AGES]: AGESON BERHAD
Announcement Date 12-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     346.26%    YoY -     3,892.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 10,588 8,579 30,409 59,896 49,581 93,168 113,476 -30.55%
  YoY % 23.42% -71.79% -49.23% 20.80% -46.78% -17.90% -
  Horiz. % 9.33% 7.56% 26.80% 52.78% 43.69% 82.10% 100.00%
PBT 7,695 457 1,197 1,788 1,806 2,615 2,051 22.53%
  YoY % 1,583.81% -61.82% -33.05% -1.00% -30.94% 27.50% -
  Horiz. % 375.18% 22.28% 58.36% 87.18% 88.05% 127.50% 100.00%
Tax 99 -194 -231 -491 -762 -707 -841 -
  YoY % 151.03% 16.02% 52.95% 35.56% -7.78% 15.93% -
  Horiz. % -11.77% 23.07% 27.47% 58.38% 90.61% 84.07% 100.00%
NP 7,794 263 966 1,297 1,044 1,908 1,210 33.15%
  YoY % 2,863.50% -72.77% -25.52% 24.23% -45.28% 57.69% -
  Horiz. % 644.13% 21.74% 79.83% 107.19% 86.28% 157.69% 100.00%
NP to SH 8,943 224 1,082 918 1,257 2,190 1,592 30.37%
  YoY % 3,892.41% -79.30% 17.86% -26.97% -42.60% 37.56% -
  Horiz. % 561.75% 14.07% 67.96% 57.66% 78.96% 137.56% 100.00%
Tax Rate -1.29 % 42.45 % 19.30 % 27.46 % 42.19 % 27.04 % 41.00 % -
  YoY % -103.04% 119.95% -29.72% -34.91% 56.03% -34.05% -
  Horiz. % -3.15% 103.54% 47.07% 66.98% 102.90% 65.95% 100.00%
Total Cost 2,794 8,316 29,443 58,599 48,537 91,260 112,266 -43.31%
  YoY % -66.40% -71.76% -49.76% 20.73% -46.81% -18.71% -
  Horiz. % 2.49% 7.41% 26.23% 52.20% 43.23% 81.29% 100.00%
Net Worth 244,121 195,245 195,245 180,434 175,979 136,716 131,180 10.02%
  YoY % 25.03% 0.00% 8.21% 2.53% 28.72% 4.22% -
  Horiz. % 186.10% 148.84% 148.84% 137.55% 134.15% 104.22% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 244,121 195,245 195,245 180,434 175,979 136,716 131,180 10.02%
  YoY % 25.03% 0.00% 8.21% 2.53% 28.72% 4.22% -
  Horiz. % 186.10% 148.84% 148.84% 137.55% 134.15% 104.22% 100.00%
NOSH 478,670 348,652 348,652 316,551 314,249 126,589 127,360 22.57%
  YoY % 37.29% 0.00% 10.14% 0.73% 148.24% -0.60% -
  Horiz. % 375.84% 273.75% 273.75% 248.55% 246.74% 99.40% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 73.61 % 3.07 % 3.18 % 2.17 % 2.11 % 2.05 % 1.07 % 91.60%
  YoY % 2,297.72% -3.46% 46.54% 2.84% 2.93% 91.59% -
  Horiz. % 6,879.44% 286.92% 297.20% 202.80% 197.20% 191.59% 100.00%
ROE 3.66 % 0.11 % 0.55 % 0.51 % 0.71 % 1.60 % 1.21 % 18.54%
  YoY % 3,227.27% -80.00% 7.84% -28.17% -55.63% 32.23% -
  Horiz. % 302.48% 9.09% 45.45% 42.15% 58.68% 132.23% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.21 2.46 8.72 18.92 15.78 73.60 89.10 -43.34%
  YoY % -10.16% -71.79% -53.91% 19.90% -78.56% -17.40% -
  Horiz. % 2.48% 2.76% 9.79% 21.23% 17.71% 82.60% 100.00%
EPS 1.87 0.06 0.31 0.29 0.40 1.73 1.25 6.39%
  YoY % 3,016.67% -80.65% 6.90% -27.50% -76.88% 38.40% -
  Horiz. % 149.60% 4.80% 24.80% 23.20% 32.00% 138.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5100 0.5600 0.5600 0.5700 0.5600 1.0800 1.0300 -10.24%
  YoY % -8.93% 0.00% -1.75% 1.79% -48.15% 4.85% -
  Horiz. % 49.51% 54.37% 54.37% 55.34% 54.37% 104.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,041,319
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.02 0.82 2.92 5.75 4.76 8.95 10.90 -30.52%
  YoY % 24.39% -71.92% -49.22% 20.80% -46.82% -17.89% -
  Horiz. % 9.36% 7.52% 26.79% 52.75% 43.67% 82.11% 100.00%
EPS 0.86 0.02 0.10 0.09 0.12 0.21 0.15 30.78%
  YoY % 4,200.00% -80.00% 11.11% -25.00% -42.86% 40.00% -
  Horiz. % 573.33% 13.33% 66.67% 60.00% 80.00% 140.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2344 0.1875 0.1875 0.1733 0.1690 0.1313 0.1260 10.01%
  YoY % 25.01% 0.00% 8.19% 2.54% 28.71% 4.21% -
  Horiz. % 186.03% 148.81% 148.81% 137.54% 134.13% 104.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1000 0.1050 0.1350 0.1200 0.1650 0.2900 0.2850 -
P/RPS 4.52 4.27 1.55 0.63 1.05 0.39 0.32 50.22%
  YoY % 5.85% 175.48% 146.03% -40.00% 169.23% 21.87% -
  Horiz. % 1,412.50% 1,334.38% 484.38% 196.88% 328.12% 121.88% 100.00%
P/EPS 5.35 163.43 43.50 41.38 41.25 16.76 22.80 -19.97%
  YoY % -96.73% 275.70% 5.12% 0.32% 146.12% -26.49% -
  Horiz. % 23.46% 716.80% 190.79% 181.49% 180.92% 73.51% 100.00%
EY 18.68 0.61 2.30 2.42 2.42 5.97 4.39 24.93%
  YoY % 2,962.29% -73.48% -4.96% 0.00% -59.46% 35.99% -
  Horiz. % 425.51% 13.90% 52.39% 55.13% 55.13% 135.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.20 0.19 0.24 0.21 0.29 0.27 0.28 -5.04%
  YoY % 5.26% -20.83% 14.29% -27.59% 7.41% -3.57% -
  Horiz. % 71.43% 67.86% 85.71% 75.00% 103.57% 96.43% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 12/02/20 28/02/19 27/02/18 25/08/16 27/08/15 28/08/14 28/08/13 -
Price 0.1050 0.1300 0.1550 0.1200 0.1250 0.3350 0.2750 -
P/RPS 4.75 5.28 1.78 0.63 0.79 0.46 0.31 52.11%
  YoY % -10.04% 196.63% 182.54% -20.25% 71.74% 48.39% -
  Horiz. % 1,532.26% 1,703.23% 574.19% 203.23% 254.84% 148.39% 100.00%
P/EPS 5.62 202.34 49.95 41.38 31.25 19.36 22.00 -18.92%
  YoY % -97.22% 305.09% 20.71% 32.42% 61.42% -12.00% -
  Horiz. % 25.55% 919.73% 227.05% 188.09% 142.05% 88.00% 100.00%
EY 17.79 0.49 2.00 2.42 3.20 5.16 4.55 23.31%
  YoY % 3,530.61% -75.50% -17.36% -24.38% -37.98% 13.41% -
  Horiz. % 390.99% 10.77% 43.96% 53.19% 70.33% 113.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.21 0.23 0.28 0.21 0.22 0.31 0.27 -3.79%
  YoY % -8.70% -17.86% 33.33% -4.55% -29.03% 14.81% -
  Horiz. % 77.78% 85.19% 103.70% 77.78% 81.48% 114.81% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

203  703  598  1010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 XOX-WC 0.015+0.01 
 QES 0.365-0.015 
 LUSTER 0.20+0.015 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.300.00 
 SAPNRG 0.120.00 
 XOX 0.090.00 
 GLOTEC 0.505+0.055 
 AT 0.180.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS