[AGES] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 76.3%
YoY- -42.6%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 48,689 66,045 58,055 49,581 65,604 54,020 62,697 -15.50%
PBT 1,797 -1,064 1,045 1,806 2,150 523 1,541 10.77%
Tax -397 -339 -16 -762 -452 323 -166 78.74%
NP 1,400 -1,403 1,029 1,044 1,698 846 1,375 1.20%
-
NP to SH 2,159 301 -397 1,257 713 132 327 251.53%
-
Tax Rate 22.09% - 1.53% 42.19% 21.02% -61.76% 10.77% -
Total Cost 47,289 67,448 57,026 48,537 63,906 53,174 61,322 -15.89%
-
Net Worth 180,974 172,139 188,575 175,979 149,081 176,000 137,088 20.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 180,974 172,139 188,575 175,979 149,081 176,000 137,088 20.31%
NOSH 317,499 301,999 330,833 314,249 324,090 319,999 125,769 85.29%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.88% -2.12% 1.77% 2.11% 2.59% 1.57% 2.19% -
ROE 1.19% 0.17% -0.21% 0.71% 0.48% 0.08% 0.24% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.34 21.87 17.55 15.78 20.24 16.88 49.85 -54.38%
EPS 0.68 0.09 -0.12 0.40 0.22 0.09 0.26 89.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.57 0.56 0.46 0.55 1.09 -35.06%
Adjusted Per Share Value based on latest NOSH - 314,249
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.62 21.19 18.63 15.91 21.05 17.33 20.12 -15.51%
EPS 0.69 0.10 -0.13 0.40 0.23 0.04 0.10 262.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5807 0.5523 0.6051 0.5646 0.4783 0.5647 0.4399 20.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.125 0.14 0.14 0.165 0.17 0.14 0.37 -
P/RPS 0.82 0.64 0.80 1.05 0.84 0.83 0.74 7.07%
P/EPS 18.38 140.47 -116.67 41.25 77.27 339.39 142.31 -74.41%
EY 5.44 0.71 -0.86 2.42 1.29 0.29 0.70 291.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.25 0.29 0.37 0.25 0.34 -25.16%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 26/11/15 27/08/15 27/05/15 26/02/15 27/11/14 -
Price 0.12 0.115 0.145 0.125 0.18 0.175 0.19 -
P/RPS 0.78 0.53 0.83 0.79 0.89 1.04 0.38 61.44%
P/EPS 17.65 115.38 -120.83 31.25 81.82 424.24 73.08 -61.18%
EY 5.67 0.87 -0.83 3.20 1.22 0.24 1.37 157.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.25 0.22 0.39 0.32 0.17 15.11%

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