[AGES] QoQ Cumulative Quarter Result on 30-Jun-2021

Stock
[AGES] AGESON BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021
Profit Trend
QoQ- 34.89%
YoY- -17.19%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 237,089 133,229 52,399 166,247 114,966 66,186 21,503 396.10%
PBT 32,246 25,967 12,444 33,021 24,984 18,753 5,074 243.48%
Tax 2,222 -332 -611 -1,284 -1,297 -1,297 0 -
NP 34,468 25,635 11,833 31,737 23,687 17,456 5,074 259.10%
-
NP to SH 34,466 25,636 19,056 31,951 23,687 17,456 5,074 259.08%
-
Tax Rate -6.89% 1.28% 4.91% 3.89% 5.19% 6.92% 0.00% -
Total Cost 202,621 107,594 40,566 134,510 91,279 48,730 16,429 434.62%
-
Net Worth 358,423 304,746 321,609 303,091 358,893 246,282 230,800 34.13%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 358,423 304,746 321,609 303,091 358,893 246,282 230,800 34.13%
NOSH 1,558,363 1,558,363 1,298,636 1,218,236 1,435,575 1,022,209 919,340 42.21%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.54% 19.24% 22.58% 19.09% 20.60% 26.37% 23.60% -
ROE 9.62% 8.41% 5.93% 10.54% 6.60% 7.09% 2.20% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.21 9.62 4.07 14.26 8.01 6.99 2.42 240.95%
EPS 2.44 1.85 1.48 1.56 1.65 1.90 0.57 163.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.25 0.26 0.25 0.26 0.26 -7.85%
Adjusted Per Share Value based on latest NOSH - 1,218,236
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 76.07 42.75 16.81 53.34 36.89 21.24 6.90 396.07%
EPS 11.06 8.23 6.11 10.25 7.60 5.60 1.63 258.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.9778 1.0319 0.9725 1.1515 0.7902 0.7405 34.14%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.025 0.04 0.08 0.095 0.13 0.13 0.125 -
P/RPS 0.16 0.42 1.96 0.67 1.62 1.86 5.16 -90.15%
P/EPS 1.13 2.16 5.40 3.47 7.88 7.05 21.87 -86.15%
EY 88.47 46.27 18.52 28.85 12.69 14.18 4.57 622.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.18 0.32 0.37 0.52 0.50 0.48 -62.58%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 17/02/22 24/11/21 25/08/21 21/05/21 24/02/21 19/11/20 -
Price 0.215 0.025 0.055 0.10 0.125 0.135 0.135 -
P/RPS 1.41 0.26 1.35 0.70 1.56 1.93 5.57 -60.01%
P/EPS 9.72 1.35 3.71 3.65 7.58 7.33 23.62 -44.70%
EY 10.29 74.03 26.93 27.41 13.20 13.65 4.23 80.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.11 0.22 0.38 0.50 0.52 0.52 47.39%

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