[AGES] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -57.48%
YoY- -26.97%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 40,048 53,021 46,414 59,896 48,689 66,045 58,055 -21.91%
PBT 1,437 2,637 1,739 1,788 1,797 -1,064 1,045 23.63%
Tax -369 -1,549 -484 -491 -397 -339 -16 708.67%
NP 1,068 1,088 1,255 1,297 1,400 -1,403 1,029 2.50%
-
NP to SH 800 534 722 918 2,159 301 -397 -
-
Tax Rate 25.68% 58.74% 27.83% 27.46% 22.09% - 1.53% -
Total Cost 38,980 51,933 45,159 58,599 47,289 67,448 57,026 -22.38%
-
Net Worth 187,004 187,004 182,069 180,434 180,974 172,139 188,575 -0.55%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 187,004 187,004 182,069 180,434 180,974 172,139 188,575 -0.55%
NOSH 316,957 316,957 313,913 316,551 317,499 301,999 330,833 -2.81%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.67% 2.05% 2.70% 2.17% 2.88% -2.12% 1.77% -
ROE 0.43% 0.29% 0.40% 0.51% 1.19% 0.17% -0.21% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.64 16.73 14.79 18.92 15.34 21.87 17.55 -19.63%
EPS 0.25 0.17 0.23 0.29 0.68 0.09 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.57 0.57 0.57 0.57 2.32%
Adjusted Per Share Value based on latest NOSH - 316,551
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.85 17.01 14.89 19.22 15.62 21.19 18.63 -21.91%
EPS 0.26 0.17 0.23 0.29 0.69 0.10 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.5842 0.5789 0.5807 0.5523 0.6051 -0.56%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.185 0.10 0.115 0.12 0.125 0.14 0.14 -
P/RPS 1.46 0.60 0.78 0.63 0.82 0.64 0.80 49.28%
P/EPS 73.30 59.36 50.00 41.38 18.38 140.47 -116.67 -
EY 1.36 1.68 2.00 2.42 5.44 0.71 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.17 0.20 0.21 0.22 0.25 0.25 15.40%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 24/02/17 25/11/16 25/08/16 26/05/16 26/02/16 26/11/15 -
Price 0.19 0.14 0.105 0.12 0.12 0.115 0.145 -
P/RPS 1.50 0.84 0.71 0.63 0.78 0.53 0.83 48.31%
P/EPS 75.28 83.10 45.65 41.38 17.65 115.38 -120.83 -
EY 1.33 1.20 2.19 2.42 5.67 0.87 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.18 0.21 0.21 0.20 0.25 17.87%

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