[AGES] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 13.8%
YoY- 22.75%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 9,320 496,255 444,085 353,753 237,089 133,229 52,399 -68.40%
PBT -2,041 -108,106 57,243 35,207 32,246 25,967 12,444 -
Tax -80 -15,555 -14,860 3,855 2,222 -332 -611 -74.24%
NP -2,121 -123,661 42,383 39,062 34,468 25,635 11,833 -
-
NP to SH -2,119 -123,600 42,347 39,221 34,466 25,636 19,056 -
-
Tax Rate - - 25.96% -10.95% -6.89% 1.28% 4.91% -
Total Cost 11,441 619,916 401,702 314,691 202,621 107,594 40,566 -57.02%
-
Net Worth 102,847 236,861 255,562 211,236 358,423 304,746 321,609 -53.26%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 102,847 236,861 255,562 211,236 358,423 304,746 321,609 -53.26%
NOSH 311,660 311,660 311,660 311,660 1,558,363 1,558,363 1,298,636 -61.41%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -22.76% -24.92% 9.54% 11.04% 14.54% 19.24% 22.58% -
ROE -2.06% -52.18% 16.57% 18.57% 9.62% 8.41% 5.93% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.99 159.23 213.73 204.31 15.21 9.62 4.07 -18.59%
EPS -0.68 -14.75 4.50 3.56 2.44 1.85 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.76 1.23 1.22 0.23 0.22 0.25 20.35%
Adjusted Per Share Value based on latest NOSH - 311,660
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.99 159.23 142.49 113.50 76.07 42.75 16.81 -68.40%
EPS -0.68 -39.66 13.59 12.58 11.06 8.23 6.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.76 0.82 0.6778 1.15 0.9778 1.0319 -53.26%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.10 0.205 0.33 0.20 0.025 0.04 0.08 -
P/RPS 3.34 0.13 0.15 0.10 0.16 0.42 1.96 42.71%
P/EPS -14.71 -0.52 1.62 0.88 1.13 2.16 5.40 -
EY -6.80 -193.46 61.76 113.26 88.47 46.27 18.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.27 0.16 0.11 0.18 0.32 -4.21%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 24/02/23 25/11/22 29/08/22 18/05/22 17/02/22 24/11/21 -
Price 0.03 0.155 0.23 0.465 0.215 0.025 0.055 -
P/RPS 1.00 0.10 0.11 0.23 1.41 0.26 1.35 -18.14%
P/EPS -4.41 -0.39 1.13 2.05 9.72 1.35 3.71 -
EY -22.66 -255.86 88.61 48.71 10.29 74.03 26.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.20 0.19 0.38 0.93 0.11 0.22 -44.92%

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