[AGES] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -85.07%
YoY- -75.36%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 49,581 65,604 54,020 62,697 93,168 92,273 133,581 -48.44%
PBT 1,806 2,150 523 1,541 2,615 2,649 -171 -
Tax -762 -452 323 -166 -707 -675 -107 271.48%
NP 1,044 1,698 846 1,375 1,908 1,974 -278 -
-
NP to SH 1,257 713 132 327 2,190 1,993 997 16.75%
-
Tax Rate 42.19% 21.02% -61.76% 10.77% 27.04% 25.48% - -
Total Cost 48,537 63,906 53,174 61,322 91,260 90,299 133,859 -49.24%
-
Net Worth 175,979 149,081 176,000 137,088 136,716 135,828 127,115 24.28%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 175,979 149,081 176,000 137,088 136,716 135,828 127,115 24.28%
NOSH 314,249 324,090 319,999 125,769 126,589 126,942 127,115 83.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.11% 2.59% 1.57% 2.19% 2.05% 2.14% -0.21% -
ROE 0.71% 0.48% 0.08% 0.24% 1.60% 1.47% 0.78% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.78 20.24 16.88 49.85 73.60 72.69 105.09 -71.84%
EPS 0.40 0.22 0.09 0.26 1.73 1.57 0.79 -36.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.46 0.55 1.09 1.08 1.07 1.00 -32.13%
Adjusted Per Share Value based on latest NOSH - 125,769
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.91 21.05 17.33 20.12 29.89 29.61 42.86 -48.44%
EPS 0.40 0.23 0.04 0.10 0.70 0.64 0.32 16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5646 0.4783 0.5647 0.4399 0.4387 0.4358 0.4079 24.27%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.165 0.17 0.14 0.37 0.29 0.315 0.295 -
P/RPS 1.05 0.84 0.83 0.74 0.39 0.43 0.28 141.95%
P/EPS 41.25 77.27 339.39 142.31 16.76 20.06 37.61 6.37%
EY 2.42 1.29 0.29 0.70 5.97 4.98 2.66 -6.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.25 0.34 0.27 0.29 0.30 -2.24%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.125 0.18 0.175 0.19 0.335 0.34 0.31 -
P/RPS 0.79 0.89 1.04 0.38 0.46 0.47 0.29 95.41%
P/EPS 31.25 81.82 424.24 73.08 19.36 21.66 39.52 -14.52%
EY 3.20 1.22 0.24 1.37 5.16 4.62 2.53 17.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.39 0.32 0.17 0.31 0.32 0.31 -20.48%

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