[AGES] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 81.26%
YoY- 1181.47%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 114,966 66,186 21,503 91,414 55,517 20,645 10,087 405.70%
PBT 24,984 18,753 5,074 37,532 20,236 9,917 2,222 401.15%
Tax -1,297 -1,297 0 0 0 -3 -102 443.94%
NP 23,687 17,456 5,074 37,532 20,236 9,914 2,120 399.05%
-
NP to SH 23,687 17,456 5,074 38,585 21,287 10,947 2,004 418.11%
-
Tax Rate 5.19% 6.92% 0.00% 0.00% 0.00% 0.03% 4.59% -
Total Cost 91,279 48,730 16,429 53,882 35,281 10,731 7,967 407.46%
-
Net Worth 358,893 246,282 230,800 293,171 306,286 244,121 209,325 43.20%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 358,893 246,282 230,800 293,171 306,286 244,121 209,325 43.20%
NOSH 1,435,575 1,022,209 919,340 843,960 502,108 502,108 428,862 123.60%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 20.60% 26.37% 23.60% 41.06% 36.45% 48.02% 21.02% -
ROE 6.60% 7.09% 2.20% 13.16% 6.95% 4.48% 0.96% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 8.01 6.99 2.42 13.72 11.06 4.31 2.46 119.52%
EPS 1.65 1.90 0.57 7.44 4.59 2.46 0.49 124.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.26 0.26 0.44 0.61 0.51 0.51 -37.80%
Adjusted Per Share Value based on latest NOSH - 843,960
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 36.89 21.24 6.90 29.33 17.81 6.62 3.24 405.35%
EPS 7.60 5.60 1.63 12.38 6.83 3.51 0.64 419.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1515 0.7902 0.7405 0.9407 0.9827 0.7833 0.6716 43.20%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.13 0.13 0.125 0.15 0.065 0.10 0.125 -
P/RPS 1.62 1.86 5.16 1.09 0.59 2.32 5.09 -53.35%
P/EPS 7.88 7.05 21.87 2.59 1.53 4.37 25.60 -54.37%
EY 12.69 14.18 4.57 38.61 65.22 22.87 3.91 119.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.48 0.34 0.11 0.20 0.25 62.87%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 24/02/21 19/11/20 28/08/20 04/06/20 12/02/20 26/11/19 -
Price 0.125 0.135 0.135 0.155 0.175 0.105 0.105 -
P/RPS 1.56 1.93 5.57 1.13 1.58 2.43 4.27 -48.86%
P/EPS 7.58 7.33 23.62 2.68 4.13 4.59 21.51 -50.07%
EY 13.20 13.65 4.23 37.36 24.23 21.78 4.65 100.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.52 0.35 0.29 0.21 0.21 78.21%

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