[AGES] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 7.97%
YoY- -44.44%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 33,966 37,280 496,255 444,085 353,753 316,118 266,458 -74.76%
PBT -10,496 -8,164 -108,106 57,243 35,207 42,994 51,934 -
Tax -320 -320 -15,555 -14,860 3,855 2,962 -664 -38.61%
NP -10,816 -8,484 -123,661 42,383 39,062 45,957 51,270 -
-
NP to SH -10,808 -8,476 -123,600 42,347 39,221 45,954 51,272 -
-
Tax Rate - - - 25.96% -10.95% -6.89% 1.28% -
Total Cost 44,782 45,764 619,916 401,702 314,691 270,161 215,188 -64.98%
-
Net Worth 177,647 102,847 236,861 255,562 211,236 358,423 304,746 -30.28%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 177,647 102,847 236,861 255,562 211,236 358,423 304,746 -30.28%
NOSH 311,665 311,660 311,660 311,660 311,660 1,558,363 1,558,363 -65.90%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -31.84% -22.76% -24.92% 9.54% 11.04% 14.54% 19.24% -
ROE -6.08% -8.24% -52.18% 16.57% 18.57% 12.82% 16.82% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.90 11.96 159.23 213.73 204.31 20.29 19.24 -31.60%
EPS -3.46 -2.72 -14.75 4.50 3.56 3.25 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.33 0.76 1.23 1.22 0.23 0.22 88.96%
Adjusted Per Share Value based on latest NOSH - 311,660
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.90 11.96 159.23 142.49 113.50 101.43 85.49 -74.76%
EPS -3.47 -2.72 -39.66 13.59 12.58 14.74 16.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.33 0.76 0.82 0.6778 1.15 0.9778 -30.28%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.03 0.10 0.205 0.33 0.20 0.025 0.04 -
P/RPS 0.28 0.84 0.13 0.15 0.10 0.12 0.21 21.20%
P/EPS -0.87 -3.68 -0.52 1.62 0.88 0.85 1.08 -
EY -115.59 -27.20 -193.46 61.76 113.26 117.96 92.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.30 0.27 0.27 0.16 0.11 0.18 -57.52%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 24/02/23 25/11/22 29/08/22 18/05/22 17/02/22 -
Price 0.03 0.03 0.155 0.23 0.465 0.215 0.025 -
P/RPS 0.28 0.25 0.10 0.11 0.23 1.06 0.13 67.01%
P/EPS -0.87 -1.10 -0.39 1.13 2.05 7.29 0.68 -
EY -115.59 -90.65 -255.86 88.61 48.71 13.72 148.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.09 0.20 0.19 0.38 0.93 0.11 -40.96%

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