[AGES] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
04-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 29.64%
YoY- 2719.47%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 132,372 86,012 91,414 74,022 41,290 40,348 120,176 6.62%
PBT 37,506 20,296 37,532 26,981 19,834 8,888 5,133 274.28%
Tax -2,594 0 0 0 -6 -408 -1,477 45.31%
NP 34,912 20,296 37,532 26,981 19,828 8,480 3,656 347.03%
-
NP to SH 34,912 20,296 38,585 28,382 21,894 8,016 3,011 408.49%
-
Tax Rate 6.92% 0.00% 0.00% 0.00% 0.03% 4.59% 28.77% -
Total Cost 97,460 65,716 53,882 47,041 21,462 31,868 116,520 -11.17%
-
Net Worth 246,282 230,800 293,171 306,286 244,121 209,325 193,037 17.54%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 246,282 230,800 293,171 306,286 244,121 209,325 193,037 17.54%
NOSH 1,022,209 919,340 843,960 502,108 502,108 428,862 376,552 94.01%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 26.37% 23.60% 41.06% 36.45% 48.02% 21.02% 3.04% -
ROE 14.18% 8.79% 13.16% 9.27% 8.97% 3.83% 1.56% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.97 9.69 13.72 14.74 8.63 9.83 34.24 -44.84%
EPS 3.80 2.28 7.44 6.12 4.92 1.96 0.86 168.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.44 0.61 0.51 0.51 0.55 -39.17%
Adjusted Per Share Value based on latest NOSH - 502,108
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 42.47 27.60 29.33 23.75 13.25 12.95 38.56 6.61%
EPS 11.20 6.51 12.38 9.11 7.02 2.57 0.97 407.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7902 0.7405 0.9407 0.9827 0.7833 0.6716 0.6194 17.54%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.13 0.125 0.15 0.065 0.10 0.125 0.14 -
P/RPS 0.93 1.29 1.09 0.44 1.16 1.27 0.41 72.20%
P/EPS 3.53 5.47 2.59 1.15 2.19 6.40 16.32 -63.79%
EY 28.35 18.29 38.61 86.96 45.74 15.62 6.13 176.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.34 0.11 0.20 0.25 0.25 58.40%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 19/11/20 28/08/20 04/06/20 12/02/20 26/11/19 30/08/19 -
Price 0.135 0.135 0.155 0.175 0.105 0.105 0.15 -
P/RPS 0.97 1.39 1.13 1.19 1.22 1.07 0.44 68.98%
P/EPS 3.66 5.90 2.68 3.10 2.30 5.38 17.48 -64.57%
EY 27.30 16.94 37.36 32.30 43.56 18.60 5.72 182.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.35 0.29 0.21 0.21 0.27 54.48%

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