[AGES] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
12-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 173.13%
YoY- 3227.36%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 86,012 91,414 74,022 41,290 40,348 120,176 60,568 26.26%
PBT 20,296 37,532 26,981 19,834 8,888 5,133 2,801 273.10%
Tax 0 0 0 -6 -408 -1,477 -1,029 -
NP 20,296 37,532 26,981 19,828 8,480 3,656 1,772 405.86%
-
NP to SH 20,296 38,585 28,382 21,894 8,016 3,011 1,006 637.05%
-
Tax Rate 0.00% 0.00% 0.00% 0.03% 4.59% 28.77% 36.74% -
Total Cost 65,716 53,882 47,041 21,462 31,868 116,520 58,796 7.67%
-
Net Worth 230,800 293,171 306,286 244,121 209,325 193,037 198,731 10.45%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 230,800 293,171 306,286 244,121 209,325 193,037 198,731 10.45%
NOSH 919,340 843,960 502,108 502,108 428,862 376,552 348,652 90.52%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.60% 41.06% 36.45% 48.02% 21.02% 3.04% 2.93% -
ROE 8.79% 13.16% 9.27% 8.97% 3.83% 1.56% 0.51% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.69 13.72 14.74 8.63 9.83 34.24 17.37 -32.16%
EPS 2.28 7.44 6.12 4.92 1.96 0.86 0.29 293.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.44 0.61 0.51 0.51 0.55 0.57 -40.65%
Adjusted Per Share Value based on latest NOSH - 502,108
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 27.60 29.33 23.75 13.25 12.95 38.56 19.43 26.28%
EPS 6.51 12.38 9.11 7.02 2.57 0.97 0.32 641.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7405 0.9407 0.9827 0.7833 0.6716 0.6194 0.6376 10.45%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.125 0.15 0.065 0.10 0.125 0.14 0.125 -
P/RPS 1.29 1.09 0.44 1.16 1.27 0.41 0.72 47.35%
P/EPS 5.47 2.59 1.15 2.19 6.40 16.32 43.29 -74.72%
EY 18.29 38.61 86.96 45.74 15.62 6.13 2.31 295.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.11 0.20 0.25 0.25 0.22 67.98%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 28/08/20 04/06/20 12/02/20 26/11/19 30/08/19 30/05/19 -
Price 0.135 0.155 0.175 0.105 0.105 0.15 0.13 -
P/RPS 1.39 1.13 1.19 1.22 1.07 0.44 0.75 50.71%
P/EPS 5.90 2.68 3.10 2.30 5.38 17.48 45.02 -74.10%
EY 16.94 37.36 32.30 43.56 18.60 5.72 2.22 286.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.29 0.21 0.21 0.27 0.23 72.00%

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