[AGES] QoQ Annualized Quarter Result on 31-Dec-2021

Stock
[AGES] AGESON BERHAD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- -32.74%
YoY- 46.86%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 444,085 353,753 316,118 266,458 209,596 166,247 153,288 103.09%
PBT 57,243 35,207 42,994 51,934 49,776 33,021 33,312 43.41%
Tax -14,860 3,855 2,962 -664 -2,444 -1,284 -1,729 319.03%
NP 42,383 39,062 45,957 51,270 47,332 31,737 31,582 21.64%
-
NP to SH 42,347 39,221 45,954 51,272 76,224 31,951 31,582 21.57%
-
Tax Rate 25.96% -10.95% -6.89% 1.28% 4.91% 3.89% 5.19% -
Total Cost 401,702 314,691 270,161 215,188 162,264 134,510 121,705 121.52%
-
Net Worth 255,562 211,236 358,423 304,746 321,609 303,091 358,893 -20.24%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 255,562 211,236 358,423 304,746 321,609 303,091 358,893 -20.24%
NOSH 311,660 311,660 1,558,363 1,558,363 1,298,636 1,218,236 1,435,575 -63.84%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.54% 11.04% 14.54% 19.24% 22.58% 19.09% 20.60% -
ROE 16.57% 18.57% 12.82% 16.82% 23.70% 10.54% 8.80% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 213.73 204.31 20.29 19.24 16.29 14.26 10.68 635.76%
EPS 4.50 3.56 3.25 3.70 5.92 1.56 2.20 61.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.22 0.23 0.22 0.25 0.26 0.25 188.99%
Adjusted Per Share Value based on latest NOSH - 1,558,363
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 142.49 113.50 101.43 85.49 67.25 53.34 49.18 103.10%
EPS 13.59 12.58 14.74 16.45 24.46 10.25 10.13 21.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.6778 1.15 0.9778 1.0319 0.9725 1.1515 -20.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.33 0.20 0.025 0.04 0.08 0.095 0.13 -
P/RPS 0.15 0.10 0.12 0.21 0.49 0.67 1.22 -75.24%
P/EPS 1.62 0.88 0.85 1.08 1.35 3.47 5.91 -57.76%
EY 61.76 113.26 117.96 92.53 74.07 28.85 16.92 136.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.16 0.11 0.18 0.32 0.37 0.52 -35.37%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 29/08/22 18/05/22 17/02/22 24/11/21 25/08/21 21/05/21 -
Price 0.23 0.465 0.215 0.025 0.055 0.10 0.125 -
P/RPS 0.11 0.23 1.06 0.13 0.34 0.70 1.17 -79.29%
P/EPS 1.13 2.05 7.29 0.68 0.93 3.65 5.68 -65.88%
EY 88.61 48.71 13.72 148.06 107.73 27.41 17.60 193.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.38 0.93 0.11 0.22 0.38 0.50 -47.50%

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