[AGES] QoQ Annualized Quarter Result on 30-Sep-2016

Stock
[AGES] AGESON BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016
Profit Trend
QoQ- -7.4%
YoY- 171.7%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 125,020 0 208,020 232,498 217,170 194,756 239,285 -35.15%
PBT 5,668 0 7,961 7,986 7,170 7,188 3,937 27.52%
Tax -1,664 0 -2,921 -2,058 -1,776 -1,588 -1,569 4.00%
NP 4,004 0 5,040 5,928 5,394 5,600 2,368 41.97%
-
NP to SH 3,890 0 4,333 5,698 6,154 8,636 1,874 62.79%
-
Tax Rate 29.36% - 36.69% 25.77% 24.77% 22.09% 39.85% -
Total Cost 121,016 0 202,980 226,570 211,776 189,156 236,917 -36.12%
-
Net Worth 191,758 187,004 187,004 183,618 180,813 180,974 181,144 3.87%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 191,758 187,004 187,004 183,618 180,813 180,974 181,144 3.87%
NOSH 348,652 316,957 316,957 316,583 317,216 317,499 317,796 6.37%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.20% 0.00% 2.42% 2.55% 2.48% 2.88% 0.99% -
ROE 2.03% 0.00% 2.32% 3.10% 3.40% 4.77% 1.03% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.86 0.00 65.63 73.44 68.46 61.34 75.30 -39.04%
EPS 1.12 0.00 1.37 1.80 1.94 2.72 0.59 53.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.59 0.59 0.58 0.57 0.57 0.57 -2.35%
Adjusted Per Share Value based on latest NOSH - 313,913
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 40.11 0.00 66.74 74.60 69.68 62.49 76.78 -35.16%
EPS 1.25 0.00 1.39 1.83 1.97 2.77 0.60 63.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6153 0.60 0.60 0.5892 0.5802 0.5807 0.5812 3.87%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.17 0.185 0.10 0.115 0.12 0.125 0.14 -
P/RPS 0.47 0.00 0.15 0.16 0.18 0.20 0.19 83.00%
P/EPS 15.24 0.00 7.31 6.39 6.19 4.60 23.74 -25.60%
EY 6.56 0.00 13.67 15.65 16.17 21.76 4.21 34.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.17 0.20 0.21 0.22 0.25 15.43%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 24/02/17 25/11/16 25/08/16 26/05/16 26/02/16 -
Price 0.135 0.19 0.14 0.105 0.12 0.12 0.115 -
P/RPS 0.38 0.00 0.21 0.14 0.18 0.20 0.15 85.94%
P/EPS 12.10 0.00 10.24 5.83 6.19 4.41 19.50 -27.27%
EY 8.26 0.00 9.76 17.14 16.17 22.67 5.13 37.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.24 0.18 0.21 0.21 0.20 16.05%

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