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 - 7,029,515
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.15 0.12 0.43 0.85 0.71 1.33 1.61 -30.56%
  YoY % 25.00% -72.09% -49.41% 19.72% -46.62% -17.39% -
  Horiz. % 9.32% 7.45% 26.71% 52.80% 44.10% 82.61% 100.00%
EPS 0.13 0.00 0.02 0.01 0.02 0.03 0.02 33.33%
  YoY % 0.00% 0.00% 100.00% -50.00% -33.33% 50.00% -
  Horiz. % 650.00% 0.00% 100.00% 50.00% 100.00% 150.00% 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 0.0347 0.0278 0.0278 0.0257 0.0250 0.0194 0.0187 9.97%
  YoY % 24.82% 0.00% 8.17% 2.80% 28.87% 3.74% -
  Horiz. % 185.56% 148.66% 148.66% 137.43% 133.69% 103.74% 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.
 


 

379  363  500  725 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.14-0.01 
 PWRWELL 0.31+0.015 
 ARMADA 0.3950.00 
 ICON 0.175-0.06 
 SAPNRG 0.24+0.005 
 AGES 0.115+0.01 
 PERDANA 0.485+0.015 
 XDL 0.16+0.005 
 FPGROUP 0.975+0.055 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers