[AGES] QoQ Quarter Result on 30-Sep-2017 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 6.46%
YoY- 68.84%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 14,645 15,626 30,409 29,207 22,462 40,048 53,021 -57.68%
PBT 737 1,285 1,197 1,835 1,397 1,437 2,637 -57.35%
Tax -438 -363 -231 -607 -463 -369 -1,549 -57.01%
NP 299 922 966 1,228 934 1,068 1,088 -57.83%
-
NP to SH 264 1,005 1,082 1,219 1,145 800 534 -37.55%
-
Tax Rate 59.43% 28.25% 19.30% 33.08% 33.14% 25.68% 58.74% -
Total Cost 14,346 14,704 29,443 27,979 21,528 38,980 51,933 -57.68%
-
Net Worth 195,245 195,245 195,245 195,245 191,758 187,004 187,004 2.92%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 195,245 195,245 195,245 195,245 191,758 187,004 187,004 2.92%
NOSH 348,652 348,652 348,652 348,652 348,652 316,957 316,957 6.57%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.04% 5.90% 3.18% 4.20% 4.16% 2.67% 2.05% -
ROE 0.14% 0.51% 0.55% 0.62% 0.60% 0.43% 0.29% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.20 4.48 8.72 8.38 6.44 12.64 16.73 -60.30%
EPS 0.08 0.29 0.31 0.35 0.33 0.25 0.17 -39.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.56 0.56 0.55 0.59 0.59 -3.42%
Adjusted Per Share Value based on latest NOSH - 348,652
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.70 5.01 9.76 9.37 7.21 12.85 17.01 -57.67%
EPS 0.08 0.32 0.35 0.39 0.37 0.26 0.17 -39.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6265 0.6265 0.6265 0.6153 0.60 0.60 2.93%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.13 0.135 0.135 0.135 0.17 0.185 0.10 -
P/RPS 3.09 3.01 1.55 1.61 2.64 1.46 0.60 199.11%
P/EPS 171.68 46.83 43.50 38.61 51.76 73.30 59.36 103.38%
EY 0.58 2.14 2.30 2.59 1.93 1.36 1.68 -50.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.24 0.24 0.31 0.31 0.17 22.39%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 27/02/18 29/11/17 24/08/17 25/05/17 24/02/17 -
Price 0.155 0.135 0.155 0.15 0.135 0.19 0.14 -
P/RPS 3.69 3.01 1.78 1.79 2.10 1.50 0.84 168.95%
P/EPS 204.70 46.83 49.95 42.90 41.11 75.28 83.10 82.69%
EY 0.49 2.14 2.00 2.33 2.43 1.33 1.20 -45.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.28 0.27 0.25 0.32 0.24 10.85%

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