[AGES] QoQ Annualized Quarter Result on 30-Sep-2021

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021
Profit Trend
QoQ- 138.57%
YoY- 275.56%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 353,753 316,118 266,458 209,596 166,247 153,288 132,372 92.92%
PBT 35,207 42,994 51,934 49,776 33,021 33,312 37,506 -4.14%
Tax 3,855 2,962 -664 -2,444 -1,284 -1,729 -2,594 -
NP 39,062 45,957 51,270 47,332 31,737 31,582 34,912 7.79%
-
NP to SH 39,221 45,954 51,272 76,224 31,951 31,582 34,912 8.09%
-
Tax Rate -10.95% -6.89% 1.28% 4.91% 3.89% 5.19% 6.92% -
Total Cost 314,691 270,161 215,188 162,264 134,510 121,705 97,460 118.92%
-
Net Worth 211,236 358,423 304,746 321,609 303,091 358,893 246,282 -9.75%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 211,236 358,423 304,746 321,609 303,091 358,893 246,282 -9.75%
NOSH 311,660 1,558,363 1,558,363 1,298,636 1,218,236 1,435,575 1,022,209 -54.79%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.04% 14.54% 19.24% 22.58% 19.09% 20.60% 26.37% -
ROE 18.57% 12.82% 16.82% 23.70% 10.54% 8.80% 14.18% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 204.31 20.29 19.24 16.29 14.26 10.68 13.97 500.98%
EPS 3.56 3.25 3.70 5.92 1.56 2.20 3.80 -4.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.23 0.22 0.25 0.26 0.25 0.26 181.07%
Adjusted Per Share Value based on latest NOSH - 1,298,636
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 113.50 101.43 85.49 67.25 53.34 49.18 42.47 92.92%
EPS 12.58 14.74 16.45 24.46 10.25 10.13 11.20 8.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6778 1.15 0.9778 1.0319 0.9725 1.1515 0.7902 -9.74%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.20 0.025 0.04 0.08 0.095 0.13 0.13 -
P/RPS 0.10 0.12 0.21 0.49 0.67 1.22 0.93 -77.47%
P/EPS 0.88 0.85 1.08 1.35 3.47 5.91 3.53 -60.49%
EY 113.26 117.96 92.53 74.07 28.85 16.92 28.35 152.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.11 0.18 0.32 0.37 0.52 0.50 -53.31%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 18/05/22 17/02/22 24/11/21 25/08/21 21/05/21 24/02/21 -
Price 0.465 0.215 0.025 0.055 0.10 0.125 0.135 -
P/RPS 0.23 1.06 0.13 0.34 0.70 1.17 0.97 -61.79%
P/EPS 2.05 7.29 0.68 0.93 3.65 5.68 3.66 -32.12%
EY 48.71 13.72 148.06 107.73 27.41 17.60 27.30 47.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.93 0.11 0.22 0.38 0.50 0.52 -18.91%

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