[AGES] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 75.4%
YoY- 216.85%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 302,158 330,850 370,882 369,092 422,602 385,361 406,168 -17.85%
PBT 7,328 9,073 10,528 10,596 5,797 7,957 7,906 -4.92%
Tax -1,225 -2,064 -2,764 -2,700 -1,814 -2,276 -2,504 -37.83%
NP 6,103 7,009 7,764 7,896 3,983 5,681 5,402 8.44%
-
NP to SH 4,642 6,013 8,366 7,972 4,545 4,730 4,442 2.97%
-
Tax Rate 16.72% 22.75% 26.25% 25.48% 31.29% 28.60% 31.67% -
Total Cost 296,055 323,841 363,118 361,196 418,619 379,680 400,766 -18.23%
-
Net Worth 174,727 138,087 136,898 135,828 133,164 133,049 130,721 21.27%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 174,727 138,087 136,898 135,828 133,164 133,049 130,721 21.27%
NOSH 317,687 126,685 126,757 126,942 126,822 126,714 126,914 84.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.02% 2.12% 2.09% 2.14% 0.94% 1.47% 1.33% -
ROE 2.66% 4.35% 6.11% 5.87% 3.41% 3.56% 3.40% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 95.11 261.16 292.59 290.75 333.22 304.12 320.03 -55.36%
EPS 3.09 4.75 6.60 6.28 3.59 3.73 3.50 -7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 1.09 1.08 1.07 1.05 1.05 1.03 -34.10%
Adjusted Per Share Value based on latest NOSH - 126,942
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 96.95 106.16 119.00 118.43 135.59 123.65 130.32 -17.85%
EPS 1.49 1.93 2.68 2.56 1.46 1.52 1.43 2.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5606 0.4431 0.4392 0.4358 0.4273 0.4269 0.4194 21.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.14 0.37 0.29 0.315 0.295 0.305 0.285 -
P/RPS 0.15 0.14 0.10 0.11 0.09 0.10 0.09 40.44%
P/EPS 9.58 7.79 4.39 5.02 8.23 8.17 8.14 11.43%
EY 10.44 12.83 22.76 19.94 12.15 12.24 12.28 -10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.27 0.29 0.28 0.29 0.28 -7.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 28/08/13 -
Price 0.175 0.19 0.335 0.34 0.31 0.305 0.275 -
P/RPS 0.18 0.07 0.11 0.12 0.09 0.10 0.09 58.53%
P/EPS 11.98 4.00 5.08 5.41 8.65 8.17 7.86 32.33%
EY 8.35 24.98 19.70 18.47 11.56 12.24 12.73 -24.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.17 0.31 0.32 0.30 0.29 0.27 11.95%

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