[AGES] QoQ Quarter Result on 30-Jun-2021

Stock
[AGES] AGESON BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021
Profit Trend
QoQ- 32.63%
YoY- -52.22%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 103,860 80,830 52,399 51,281 48,780 44,683 21,503 186.01%
PBT 6,279 13,523 12,444 8,037 6,231 13,679 5,074 15.27%
Tax 2,554 279 -611 13 0 -1,297 0 -
NP 8,833 13,802 11,833 8,050 6,231 12,382 5,074 44.76%
-
NP to SH 8,830 6,580 19,056 8,264 6,231 12,382 5,074 44.72%
-
Tax Rate -40.68% -2.06% 4.91% -0.16% 0.00% 9.48% 0.00% -
Total Cost 95,027 67,028 40,566 43,231 42,549 32,301 16,429 222.56%
-
Net Worth 358,423 304,746 321,609 303,091 273,289 246,282 230,800 34.13%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 358,423 304,746 321,609 303,091 273,289 246,282 230,800 34.13%
NOSH 1,558,363 1,558,363 1,298,636 1,218,236 1,093,157 1,022,209 919,340 42.21%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.50% 17.08% 22.58% 15.70% 12.77% 27.71% 23.60% -
ROE 2.46% 2.16% 5.93% 2.73% 2.28% 5.03% 2.20% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.66 5.84 4.07 4.40 4.46 4.72 2.42 96.50%
EPS 0.57 1.00 1.48 0.71 0.57 1.31 0.57 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.25 0.26 0.25 0.26 0.26 -7.85%
Adjusted Per Share Value based on latest NOSH - 1,218,236
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 33.32 25.93 16.81 16.45 15.65 14.34 6.90 185.97%
EPS 2.83 2.11 6.11 2.65 2.00 3.97 1.63 44.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.9778 1.0319 0.9725 0.8769 0.7902 0.7405 34.14%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.025 0.04 0.08 0.095 0.13 0.13 0.125 -
P/RPS 0.38 0.69 1.96 2.16 2.91 2.76 5.16 -82.45%
P/EPS 4.41 8.42 5.40 13.40 22.81 9.95 21.87 -65.64%
EY 22.66 11.88 18.52 7.46 4.38 10.06 4.57 191.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.18 0.32 0.37 0.52 0.50 0.48 -62.58%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 17/02/22 24/11/21 25/08/21 21/05/21 24/02/21 19/11/20 -
Price 0.215 0.025 0.055 0.10 0.125 0.135 0.135 -
P/RPS 3.23 0.43 1.35 2.27 2.80 2.86 5.57 -30.48%
P/EPS 37.94 5.26 3.71 14.11 21.93 10.33 23.62 37.19%
EY 2.64 19.00 26.93 7.09 4.56 9.68 4.23 -26.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.11 0.22 0.38 0.50 0.52 0.52 47.39%

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