[AGES] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2.93%
YoY- 2.13%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 173,240 115,185 65,604 302,158 248,138 185,441 92,273 52.13%
PBT 5,001 3,956 2,150 7,328 6,805 5,264 2,649 52.69%
Tax -1,230 -1,214 -452 -1,225 -1,548 -1,382 -675 49.13%
NP 3,771 2,742 1,698 6,103 5,257 3,882 1,974 53.89%
-
NP to SH 1,573 1,970 713 4,642 4,510 4,183 1,993 -14.58%
-
Tax Rate 24.60% 30.69% 21.02% 16.72% 22.75% 26.25% 25.48% -
Total Cost 169,469 112,443 63,906 296,055 242,881 181,559 90,299 52.09%
-
Net Worth 179,321 177,935 149,081 174,727 138,087 136,898 135,828 20.32%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 179,321 177,935 149,081 174,727 138,087 136,898 135,828 20.32%
NOSH 314,600 317,741 324,090 317,687 126,685 126,757 126,942 83.03%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.18% 2.38% 2.59% 2.02% 2.12% 2.09% 2.14% -
ROE 0.88% 1.11% 0.48% 2.66% 3.27% 3.06% 1.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.07 36.25 20.24 95.11 195.87 146.30 72.69 -16.88%
EPS 0.50 0.62 0.22 3.09 3.56 3.30 1.57 -53.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.46 0.55 1.09 1.08 1.07 -34.26%
Adjusted Per Share Value based on latest NOSH - 319,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.59 36.96 21.05 96.95 79.62 59.50 29.61 52.12%
EPS 0.50 0.63 0.23 1.49 1.45 1.34 0.64 -15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5754 0.5709 0.4783 0.5606 0.4431 0.4392 0.4358 20.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.14 0.165 0.17 0.14 0.37 0.29 0.315 -
P/RPS 0.25 0.46 0.84 0.15 0.19 0.20 0.43 -30.31%
P/EPS 28.00 26.61 77.27 9.58 10.39 8.79 20.06 24.87%
EY 3.57 3.76 1.29 10.44 9.62 11.38 4.98 -19.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.37 0.25 0.34 0.27 0.29 -9.41%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.145 0.125 0.18 0.175 0.19 0.335 0.34 -
P/RPS 0.26 0.34 0.89 0.18 0.10 0.23 0.47 -32.58%
P/EPS 29.00 20.16 81.82 11.98 5.34 10.15 21.66 21.45%
EY 3.45 4.96 1.22 8.35 18.74 9.85 4.62 -17.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.39 0.32 0.17 0.31 0.32 -15.16%

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