[AGES] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 72.01%
YoY- 59.46%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 209,596 166,247 153,288 132,372 86,012 91,414 74,022 100.01%
PBT 49,776 33,021 33,312 37,506 20,296 37,532 26,981 50.36%
Tax -2,444 -1,284 -1,729 -2,594 0 0 0 -
NP 47,332 31,737 31,582 34,912 20,296 37,532 26,981 45.40%
-
NP to SH 76,224 31,951 31,582 34,912 20,296 38,585 28,382 93.09%
-
Tax Rate 4.91% 3.89% 5.19% 6.92% 0.00% 0.00% 0.00% -
Total Cost 162,264 134,510 121,705 97,460 65,716 53,882 47,041 128.12%
-
Net Worth 321,609 303,091 358,893 246,282 230,800 293,171 306,286 3.30%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 321,609 303,091 358,893 246,282 230,800 293,171 306,286 3.30%
NOSH 1,298,636 1,218,236 1,435,575 1,022,209 919,340 843,960 502,108 88.31%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 22.58% 19.09% 20.60% 26.37% 23.60% 41.06% 36.45% -
ROE 23.70% 10.54% 8.80% 14.18% 8.79% 13.16% 9.27% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.29 14.26 10.68 13.97 9.69 13.72 14.74 6.88%
EPS 5.92 1.56 2.20 3.80 2.28 7.44 6.12 -2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.26 0.25 0.26 0.26 0.44 0.61 -44.79%
Adjusted Per Share Value based on latest NOSH - 1,022,209
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 67.25 53.34 49.18 42.47 27.60 29.33 23.75 100.02%
EPS 24.46 10.25 10.13 11.20 6.51 12.38 9.11 93.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0319 0.9725 1.1515 0.7902 0.7405 0.9407 0.9827 3.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.08 0.095 0.13 0.13 0.125 0.15 0.065 -
P/RPS 0.49 0.67 1.22 0.93 1.29 1.09 0.44 7.43%
P/EPS 1.35 3.47 5.91 3.53 5.47 2.59 1.15 11.27%
EY 74.07 28.85 16.92 28.35 18.29 38.61 86.96 -10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.52 0.50 0.48 0.34 0.11 103.65%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 21/05/21 24/02/21 19/11/20 28/08/20 04/06/20 -
Price 0.055 0.10 0.125 0.135 0.135 0.155 0.175 -
P/RPS 0.34 0.70 1.17 0.97 1.39 1.13 1.19 -56.58%
P/EPS 0.93 3.65 5.68 3.66 5.90 2.68 3.10 -55.15%
EY 107.73 27.41 17.60 27.30 16.94 37.36 32.30 123.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.38 0.50 0.52 0.52 0.35 0.29 -16.80%

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