[AGES] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 175.82%
YoY- 128.03%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 46,414 59,896 48,689 66,045 58,055 49,581 65,604 -20.55%
PBT 1,739 1,788 1,797 -1,064 1,045 1,806 2,150 -13.15%
Tax -484 -491 -397 -339 -16 -762 -452 4.65%
NP 1,255 1,297 1,400 -1,403 1,029 1,044 1,698 -18.20%
-
NP to SH 722 918 2,159 301 -397 1,257 713 0.83%
-
Tax Rate 27.83% 27.46% 22.09% - 1.53% 42.19% 21.02% -
Total Cost 45,159 58,599 47,289 67,448 57,026 48,537 63,906 -20.61%
-
Net Worth 182,069 180,434 180,974 172,139 188,575 175,979 149,081 14.21%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 182,069 180,434 180,974 172,139 188,575 175,979 149,081 14.21%
NOSH 313,913 316,551 317,499 301,999 330,833 314,249 324,090 -2.09%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.70% 2.17% 2.88% -2.12% 1.77% 2.11% 2.59% -
ROE 0.40% 0.51% 1.19% 0.17% -0.21% 0.71% 0.48% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.79 18.92 15.34 21.87 17.55 15.78 20.24 -18.82%
EPS 0.23 0.29 0.68 0.09 -0.12 0.40 0.22 2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.57 0.57 0.57 0.56 0.46 16.66%
Adjusted Per Share Value based on latest NOSH - 301,999
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.89 19.22 15.62 21.19 18.63 15.91 21.05 -20.56%
EPS 0.23 0.29 0.69 0.10 -0.13 0.40 0.23 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5842 0.5789 0.5807 0.5523 0.6051 0.5646 0.4783 14.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.115 0.12 0.125 0.14 0.14 0.165 0.17 -
P/RPS 0.78 0.63 0.82 0.64 0.80 1.05 0.84 -4.80%
P/EPS 50.00 41.38 18.38 140.47 -116.67 41.25 77.27 -25.12%
EY 2.00 2.42 5.44 0.71 -0.86 2.42 1.29 33.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.22 0.25 0.25 0.29 0.37 -33.56%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 27/05/15 -
Price 0.105 0.12 0.12 0.115 0.145 0.125 0.18 -
P/RPS 0.71 0.63 0.78 0.53 0.83 0.79 0.89 -13.94%
P/EPS 45.65 41.38 17.65 115.38 -120.83 31.25 81.82 -32.15%
EY 2.19 2.42 5.67 0.87 -0.83 3.20 1.22 47.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.21 0.20 0.25 0.22 0.39 -40.19%

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