[AGES] QoQ Quarter Result on 31-Mar-2020 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
04-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 15.62%
YoY- 2327.23%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 44,683 21,503 35,897 34,872 10,588 10,087 74,750 -28.92%
PBT 13,679 5,074 17,295 10,319 7,695 2,222 3,032 171.79%
Tax -1,297 0 0 3 99 -102 -705 49.86%
NP 12,382 5,074 17,295 10,322 7,794 2,120 2,327 203.24%
-
NP to SH 12,382 5,074 17,297 10,340 8,943 2,004 2,256 209.54%
-
Tax Rate 9.48% 0.00% 0.00% -0.03% -1.29% 4.59% 23.25% -
Total Cost 32,301 16,429 18,602 24,550 2,794 7,967 72,423 -41.48%
-
Net Worth 246,282 230,800 293,171 306,286 244,121 209,325 193,037 17.54%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 246,282 230,800 293,171 306,286 244,121 209,325 193,037 17.54%
NOSH 1,022,209 919,340 843,960 502,108 502,108 428,862 376,552 94.01%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 27.71% 23.60% 48.18% 29.60% 73.61% 21.02% 3.11% -
ROE 5.03% 2.20% 5.90% 3.38% 3.66% 0.96% 1.17% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.72 2.42 5.39 6.95 2.21 2.46 21.30 -63.21%
EPS 1.31 0.57 2.60 2.06 1.87 0.49 0.64 60.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.44 0.61 0.51 0.51 0.55 -39.17%
Adjusted Per Share Value based on latest NOSH - 502,108
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.34 6.90 11.52 11.19 3.40 3.24 23.98 -28.90%
EPS 3.97 1.63 5.55 3.32 2.87 0.64 0.72 210.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7902 0.7405 0.9407 0.9827 0.7833 0.6716 0.6194 17.54%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.13 0.125 0.15 0.065 0.10 0.125 0.14 -
P/RPS 2.76 5.16 2.78 0.94 4.52 5.09 0.66 158.44%
P/EPS 9.95 21.87 5.78 3.16 5.35 25.60 21.78 -40.54%
EY 10.06 4.57 17.31 31.68 18.68 3.91 4.59 68.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.34 0.11 0.20 0.25 0.25 58.40%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 19/11/20 28/08/20 04/06/20 12/02/20 26/11/19 30/08/19 -
Price 0.135 0.135 0.155 0.175 0.105 0.105 0.15 -
P/RPS 2.86 5.57 2.88 2.52 4.75 4.27 0.70 154.48%
P/EPS 10.33 23.62 5.97 8.50 5.62 21.51 23.34 -41.77%
EY 9.68 4.23 16.75 11.77 17.79 4.65 4.29 71.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.35 0.29 0.21 0.21 0.27 54.48%

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