[AGES] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 244.03%
YoY- 59.46%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 52,399 166,247 114,966 66,186 21,503 91,414 55,517 -3.77%
PBT 12,444 33,021 24,984 18,753 5,074 37,532 20,236 -27.66%
Tax -611 -1,284 -1,297 -1,297 0 0 0 -
NP 11,833 31,737 23,687 17,456 5,074 37,532 20,236 -30.04%
-
NP to SH 19,056 31,951 23,687 17,456 5,074 38,585 21,287 -7.10%
-
Tax Rate 4.91% 3.89% 5.19% 6.92% 0.00% 0.00% 0.00% -
Total Cost 40,566 134,510 91,279 48,730 16,429 53,882 35,281 9.74%
-
Net Worth 321,609 303,091 358,893 246,282 230,800 293,171 306,286 3.30%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 321,609 303,091 358,893 246,282 230,800 293,171 306,286 3.30%
NOSH 1,298,636 1,218,236 1,435,575 1,022,209 919,340 843,960 502,108 88.31%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 22.58% 19.09% 20.60% 26.37% 23.60% 41.06% 36.45% -
ROE 5.93% 10.54% 6.60% 7.09% 2.20% 13.16% 6.95% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.07 14.26 8.01 6.99 2.42 13.72 11.06 -48.61%
EPS 1.48 1.56 1.65 1.90 0.57 7.44 4.59 -52.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.26 0.25 0.26 0.26 0.44 0.61 -44.79%
Adjusted Per Share Value based on latest NOSH - 1,022,209
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.81 53.34 36.89 21.24 6.90 29.33 17.81 -3.77%
EPS 6.11 10.25 7.60 5.60 1.63 12.38 6.83 -7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0319 0.9725 1.1515 0.7902 0.7405 0.9407 0.9827 3.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.08 0.095 0.13 0.13 0.125 0.15 0.065 -
P/RPS 1.96 0.67 1.62 1.86 5.16 1.09 0.59 122.47%
P/EPS 5.40 3.47 7.88 7.05 21.87 2.59 1.53 131.63%
EY 18.52 28.85 12.69 14.18 4.57 38.61 65.22 -56.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.52 0.50 0.48 0.34 0.11 103.65%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 21/05/21 24/02/21 19/11/20 28/08/20 04/06/20 -
Price 0.055 0.10 0.125 0.135 0.135 0.155 0.175 -
P/RPS 1.35 0.70 1.56 1.93 5.57 1.13 1.58 -9.94%
P/EPS 3.71 3.65 7.58 7.33 23.62 2.68 4.13 -6.89%
EY 26.93 27.41 13.20 13.65 4.23 37.36 24.23 7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.38 0.50 0.52 0.52 0.35 0.29 -16.80%

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