[AGES] QoQ Quarter Result on 31-Dec-2016

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- -26.04%
YoY- 77.41%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 29,207 22,462 40,048 53,021 46,414 59,896 48,689 -28.85%
PBT 1,835 1,397 1,437 2,637 1,739 1,788 1,797 1.40%
Tax -607 -463 -369 -1,549 -484 -491 -397 32.68%
NP 1,228 934 1,068 1,088 1,255 1,297 1,400 -8.36%
-
NP to SH 1,219 1,145 800 534 722 918 2,159 -31.66%
-
Tax Rate 33.08% 33.14% 25.68% 58.74% 27.83% 27.46% 22.09% -
Total Cost 27,979 21,528 38,980 51,933 45,159 58,599 47,289 -29.50%
-
Net Worth 195,245 191,758 187,004 187,004 182,069 180,434 180,974 5.18%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 195,245 191,758 187,004 187,004 182,069 180,434 180,974 5.18%
NOSH 348,652 348,652 316,957 316,957 313,913 316,551 317,499 6.43%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.20% 4.16% 2.67% 2.05% 2.70% 2.17% 2.88% -
ROE 0.62% 0.60% 0.43% 0.29% 0.40% 0.51% 1.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.38 6.44 12.64 16.73 14.79 18.92 15.34 -33.14%
EPS 0.35 0.33 0.25 0.17 0.23 0.29 0.68 -35.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.59 0.59 0.58 0.57 0.57 -1.17%
Adjusted Per Share Value based on latest NOSH - 316,957
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.37 7.21 12.85 17.01 14.89 19.22 15.62 -28.85%
EPS 0.39 0.37 0.26 0.17 0.23 0.29 0.69 -31.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6153 0.60 0.60 0.5842 0.5789 0.5807 5.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.135 0.17 0.185 0.10 0.115 0.12 0.125 -
P/RPS 1.61 2.64 1.46 0.60 0.78 0.63 0.82 56.73%
P/EPS 38.61 51.76 73.30 59.36 50.00 41.38 18.38 63.94%
EY 2.59 1.93 1.36 1.68 2.00 2.42 5.44 -38.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.31 0.17 0.20 0.21 0.22 5.96%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 24/08/17 25/05/17 24/02/17 25/11/16 25/08/16 26/05/16 -
Price 0.15 0.135 0.19 0.14 0.105 0.12 0.12 -
P/RPS 1.79 2.10 1.50 0.84 0.71 0.63 0.78 73.89%
P/EPS 42.90 41.11 75.28 83.10 45.65 41.38 17.65 80.67%
EY 2.33 2.43 1.33 1.20 2.19 2.42 5.67 -44.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.32 0.24 0.18 0.21 0.21 18.22%

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