[AGES] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 213.33%
YoY- -92.25%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 10,087 120,176 45,426 15,835 7,256 152,397 137,752 -82.46%
PBT 2,222 5,133 2,101 1,372 915 7,888 7,151 -54.09%
Tax -102 -1,477 -772 -444 -250 -2,471 -2,033 -86.37%
NP 2,120 3,656 1,329 928 665 5,417 5,118 -44.40%
-
NP to SH 2,004 3,011 755 329 105 5,515 5,251 -47.35%
-
Tax Rate 4.59% 28.77% 36.74% 32.36% 27.32% 31.33% 28.43% -
Total Cost 7,967 116,520 44,097 14,907 6,591 146,980 132,634 -84.63%
-
Net Worth 209,325 193,037 198,731 195,245 195,245 195,245 195,245 4.74%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 209,325 193,037 198,731 195,245 195,245 195,245 195,245 4.74%
NOSH 428,862 376,552 348,652 348,652 348,652 348,652 348,652 14.78%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.02% 3.04% 2.93% 5.86% 9.16% 3.55% 3.72% -
ROE 0.96% 1.56% 0.38% 0.17% 0.05% 2.82% 2.69% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.46 34.24 13.03 4.54 2.08 43.71 39.51 -84.26%
EPS 0.49 0.86 0.22 0.09 0.03 1.58 1.51 -52.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.55 0.57 0.56 0.56 0.56 0.56 -6.03%
Adjusted Per Share Value based on latest NOSH - 348,652
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.24 38.56 14.58 5.08 2.33 48.90 44.20 -82.45%
EPS 0.64 0.97 0.24 0.11 0.03 1.77 1.68 -47.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6716 0.6194 0.6376 0.6265 0.6265 0.6265 0.6265 4.73%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.125 0.14 0.125 0.105 0.13 0.13 0.135 -
P/RPS 5.09 0.41 0.96 2.31 6.25 0.30 0.34 506.42%
P/EPS 25.60 16.32 57.72 111.27 431.66 8.22 8.96 101.22%
EY 3.91 6.13 1.73 0.90 0.23 12.17 11.16 -50.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.22 0.19 0.23 0.23 0.24 2.75%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 30/08/19 30/05/19 28/02/19 27/11/18 23/08/18 24/05/18 -
Price 0.105 0.15 0.13 0.13 0.12 0.155 0.135 -
P/RPS 4.27 0.44 1.00 2.86 5.77 0.35 0.34 439.46%
P/EPS 21.51 17.48 60.03 137.77 398.46 9.80 8.96 79.19%
EY 4.65 5.72 1.67 0.73 0.25 10.21 11.16 -44.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.23 0.23 0.21 0.28 0.24 -8.50%

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