[AGES] QoQ Quarter Result on 30-Sep-2019 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -11.17%
YoY- 1808.57%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 35,897 34,872 10,588 10,087 74,750 29,591 8,579 159.89%
PBT 17,295 10,319 7,695 2,222 3,032 729 457 1029.70%
Tax 0 3 99 -102 -705 -328 -194 -
NP 17,295 10,322 7,794 2,120 2,327 401 263 1533.36%
-
NP to SH 17,297 10,340 8,943 2,004 2,256 426 224 1718.16%
-
Tax Rate 0.00% -0.03% -1.29% 4.59% 23.25% 44.99% 42.45% -
Total Cost 18,602 24,550 2,794 7,967 72,423 29,190 8,316 71.12%
-
Net Worth 293,171 306,286 244,121 209,325 193,037 198,731 195,245 31.16%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 293,171 306,286 244,121 209,325 193,037 198,731 195,245 31.16%
NOSH 843,960 502,108 502,108 428,862 376,552 348,652 348,652 80.37%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 48.18% 29.60% 73.61% 21.02% 3.11% 1.36% 3.07% -
ROE 5.90% 3.38% 3.66% 0.96% 1.17% 0.21% 0.11% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.39 6.95 2.21 2.46 21.30 8.49 2.46 68.77%
EPS 2.60 2.06 1.87 0.49 0.64 0.12 0.06 1136.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.61 0.51 0.51 0.55 0.57 0.56 -14.86%
Adjusted Per Share Value based on latest NOSH - 428,862
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.52 11.19 3.40 3.24 23.98 9.49 2.75 160.09%
EPS 5.55 3.32 2.87 0.64 0.72 0.14 0.07 1750.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9407 0.9827 0.7833 0.6716 0.6194 0.6376 0.6265 31.15%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.15 0.065 0.10 0.125 0.14 0.125 0.105 -
P/RPS 2.78 0.94 4.52 5.09 0.66 1.47 4.27 -24.90%
P/EPS 5.78 3.16 5.35 25.60 21.78 102.30 163.43 -89.24%
EY 17.31 31.68 18.68 3.91 4.59 0.98 0.61 832.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.11 0.20 0.25 0.25 0.22 0.19 47.44%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 04/06/20 12/02/20 26/11/19 30/08/19 30/05/19 28/02/19 -
Price 0.155 0.175 0.105 0.105 0.15 0.13 0.13 -
P/RPS 2.88 2.52 4.75 4.27 0.70 1.53 5.28 -33.26%
P/EPS 5.97 8.50 5.62 21.51 23.34 106.40 202.34 -90.47%
EY 16.75 11.77 17.79 4.65 4.29 0.94 0.49 955.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.21 0.21 0.27 0.23 0.23 32.33%

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