[AGES] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -46.77%
YoY- -65.12%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 217,170 194,756 239,285 230,986 230,370 262,416 302,158 -19.77%
PBT 7,170 7,188 3,937 6,668 7,912 8,600 7,328 -1.44%
Tax -1,776 -1,588 -1,569 -1,640 -2,428 -1,808 -1,225 28.12%
NP 5,394 5,600 2,368 5,028 5,484 6,792 6,103 -7.91%
-
NP to SH 6,154 8,636 1,874 2,097 3,940 2,852 4,642 20.70%
-
Tax Rate 24.77% 22.09% 39.85% 24.60% 30.69% 21.02% 16.72% -
Total Cost 211,776 189,156 236,917 225,958 224,886 255,624 296,055 -20.03%
-
Net Worth 180,813 180,974 181,144 179,321 177,935 149,081 174,727 2.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 180,813 180,974 181,144 179,321 177,935 149,081 174,727 2.31%
NOSH 317,216 317,499 317,796 314,599 317,741 324,090 317,687 -0.09%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.48% 2.88% 0.99% 2.18% 2.38% 2.59% 2.02% -
ROE 3.40% 4.77% 1.03% 1.17% 2.21% 1.91% 2.66% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 68.46 61.34 75.30 73.42 72.50 80.97 95.11 -19.69%
EPS 1.94 2.72 0.59 0.67 1.24 0.88 3.09 -26.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.57 0.57 0.56 0.46 0.55 2.41%
Adjusted Per Share Value based on latest NOSH - 330,833
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 69.68 62.49 76.78 74.11 73.92 84.20 96.95 -19.77%
EPS 1.97 2.77 0.60 0.67 1.26 0.92 1.49 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5802 0.5807 0.5812 0.5754 0.5709 0.4783 0.5606 2.31%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.12 0.125 0.14 0.14 0.165 0.17 0.14 -
P/RPS 0.18 0.20 0.19 0.19 0.23 0.21 0.15 12.93%
P/EPS 6.19 4.60 23.74 21.00 13.31 19.32 9.58 -25.28%
EY 16.17 21.76 4.21 4.76 7.52 5.18 10.44 33.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.25 0.25 0.29 0.37 0.25 -10.98%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 27/05/15 26/02/15 -
Price 0.12 0.12 0.115 0.145 0.125 0.18 0.175 -
P/RPS 0.18 0.20 0.15 0.20 0.17 0.22 0.18 0.00%
P/EPS 6.19 4.41 19.50 21.75 10.08 20.45 11.98 -35.63%
EY 16.17 22.67 5.13 4.60 9.92 4.89 8.35 55.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.20 0.25 0.22 0.39 0.32 -24.50%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment