[AGES] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 19.14%
YoY- -59.63%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 154,999 108,585 48,689 239,285 173,240 115,185 65,604 77.11%
PBT 5,324 3,585 1,797 3,937 5,001 3,956 2,150 82.73%
Tax -1,372 -888 -397 -1,569 -1,230 -1,214 -452 109.21%
NP 3,952 2,697 1,400 2,368 3,771 2,742 1,698 75.35%
-
NP to SH 3,799 3,077 2,159 1,874 1,573 1,970 713 204.13%
-
Tax Rate 25.77% 24.77% 22.09% 39.85% 24.60% 30.69% 21.02% -
Total Cost 151,047 105,888 47,289 236,917 169,469 112,443 63,906 77.16%
-
Net Worth 183,618 180,813 180,974 181,144 179,321 177,935 149,081 14.85%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 183,618 180,813 180,974 181,144 179,321 177,935 149,081 14.85%
NOSH 316,583 317,216 317,499 317,796 314,600 317,741 324,090 -1.54%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.55% 2.48% 2.88% 0.99% 2.18% 2.38% 2.59% -
ROE 2.07% 1.70% 1.19% 1.03% 0.88% 1.11% 0.48% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 48.96 34.23 15.34 75.30 55.07 36.25 20.24 79.90%
EPS 1.20 0.97 0.68 0.59 0.50 0.62 0.22 208.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.57 0.57 0.57 0.56 0.46 16.66%
Adjusted Per Share Value based on latest NOSH - 301,999
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 49.73 34.84 15.62 76.78 55.59 36.96 21.05 77.10%
EPS 1.22 0.99 0.69 0.60 0.50 0.63 0.23 203.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5892 0.5802 0.5807 0.5812 0.5754 0.5709 0.4783 14.87%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.115 0.12 0.125 0.14 0.14 0.165 0.17 -
P/RPS 0.23 0.35 0.82 0.19 0.25 0.46 0.84 -57.73%
P/EPS 9.58 12.37 18.38 23.74 28.00 26.61 77.27 -75.04%
EY 10.43 8.08 5.44 4.21 3.57 3.76 1.29 301.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.22 0.25 0.25 0.29 0.37 -33.56%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 27/05/15 -
Price 0.105 0.12 0.12 0.115 0.145 0.125 0.18 -
P/RPS 0.21 0.35 0.78 0.15 0.26 0.34 0.89 -61.71%
P/EPS 8.75 12.37 17.65 19.50 29.00 20.16 81.82 -77.37%
EY 11.43 8.08 5.67 5.13 3.45 4.96 1.22 342.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.21 0.20 0.25 0.22 0.39 -40.19%

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