[AGES] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -47.4%
YoY- 153.19%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 166,247 153,288 132,372 86,012 91,414 74,022 41,290 153.30%
PBT 33,021 33,312 37,506 20,296 37,532 26,981 19,834 40.51%
Tax -1,284 -1,729 -2,594 0 0 0 -6 3489.46%
NP 31,737 31,582 34,912 20,296 37,532 26,981 19,828 36.87%
-
NP to SH 31,951 31,582 34,912 20,296 38,585 28,382 21,894 28.68%
-
Tax Rate 3.89% 5.19% 6.92% 0.00% 0.00% 0.00% 0.03% -
Total Cost 134,510 121,705 97,460 65,716 53,882 47,041 21,462 240.31%
-
Net Worth 303,091 358,893 246,282 230,800 293,171 306,286 244,121 15.53%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 303,091 358,893 246,282 230,800 293,171 306,286 244,121 15.53%
NOSH 1,218,236 1,435,575 1,022,209 919,340 843,960 502,108 502,108 80.65%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 19.09% 20.60% 26.37% 23.60% 41.06% 36.45% 48.02% -
ROE 10.54% 8.80% 14.18% 8.79% 13.16% 9.27% 8.97% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 14.26 10.68 13.97 9.69 13.72 14.74 8.63 39.81%
EPS 1.56 2.20 3.80 2.28 7.44 6.12 4.92 -53.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.26 0.26 0.44 0.61 0.51 -36.20%
Adjusted Per Share Value based on latest NOSH - 919,340
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 53.34 49.18 42.47 27.60 29.33 23.75 13.25 153.27%
EPS 10.25 10.13 11.20 6.51 12.38 9.11 7.02 28.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9725 1.1515 0.7902 0.7405 0.9407 0.9827 0.7833 15.53%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.095 0.13 0.13 0.125 0.15 0.065 0.10 -
P/RPS 0.67 1.22 0.93 1.29 1.09 0.44 1.16 -30.66%
P/EPS 3.47 5.91 3.53 5.47 2.59 1.15 2.19 35.94%
EY 28.85 16.92 28.35 18.29 38.61 86.96 45.74 -26.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.50 0.48 0.34 0.11 0.20 50.75%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 21/05/21 24/02/21 19/11/20 28/08/20 04/06/20 12/02/20 -
Price 0.10 0.125 0.135 0.135 0.155 0.175 0.105 -
P/RPS 0.70 1.17 0.97 1.39 1.13 1.19 1.22 -30.97%
P/EPS 3.65 5.68 3.66 5.90 2.68 3.10 2.30 36.09%
EY 27.41 17.60 27.30 16.94 37.36 32.30 43.56 -26.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.52 0.52 0.35 0.29 0.21 48.54%

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