[AGES] QoQ Quarter Result on 30-Sep-2020 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -70.67%
YoY- 153.19%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 51,281 48,780 44,683 21,503 35,897 34,872 10,588 186.53%
PBT 8,037 6,231 13,679 5,074 17,295 10,319 7,695 2.94%
Tax 13 0 -1,297 0 0 3 99 -74.19%
NP 8,050 6,231 12,382 5,074 17,295 10,322 7,794 2.17%
-
NP to SH 8,264 6,231 12,382 5,074 17,297 10,340 8,943 -5.13%
-
Tax Rate -0.16% 0.00% 9.48% 0.00% 0.00% -0.03% -1.29% -
Total Cost 43,231 42,549 32,301 16,429 18,602 24,550 2,794 521.97%
-
Net Worth 303,091 273,289 246,282 230,800 293,171 306,286 244,121 15.53%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 303,091 273,289 246,282 230,800 293,171 306,286 244,121 15.53%
NOSH 1,218,236 1,093,157 1,022,209 919,340 843,960 502,108 502,108 80.65%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 15.70% 12.77% 27.71% 23.60% 48.18% 29.60% 73.61% -
ROE 2.73% 2.28% 5.03% 2.20% 5.90% 3.38% 3.66% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.40 4.46 4.72 2.42 5.39 6.95 2.21 58.32%
EPS 0.71 0.57 1.31 0.57 2.60 2.06 1.87 -47.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.26 0.26 0.44 0.61 0.51 -36.20%
Adjusted Per Share Value based on latest NOSH - 919,340
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.45 15.65 14.34 6.90 11.52 11.19 3.40 186.33%
EPS 2.65 2.00 3.97 1.63 5.55 3.32 2.87 -5.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9725 0.8769 0.7902 0.7405 0.9407 0.9827 0.7833 15.53%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.095 0.13 0.13 0.125 0.15 0.065 0.10 -
P/RPS 2.16 2.91 2.76 5.16 2.78 0.94 4.52 -38.90%
P/EPS 13.40 22.81 9.95 21.87 5.78 3.16 5.35 84.53%
EY 7.46 4.38 10.06 4.57 17.31 31.68 18.68 -45.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.50 0.48 0.34 0.11 0.20 50.75%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 21/05/21 24/02/21 19/11/20 28/08/20 04/06/20 12/02/20 -
Price 0.10 0.125 0.135 0.135 0.155 0.175 0.105 -
P/RPS 2.27 2.80 2.86 5.57 2.88 2.52 4.75 -38.90%
P/EPS 14.11 21.93 10.33 23.62 5.97 8.50 5.62 84.82%
EY 7.09 4.56 9.68 4.23 16.75 11.77 17.79 -45.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.52 0.52 0.35 0.29 0.21 48.54%

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