[AGES] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -49.68%
YoY- -39.74%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 80,830 52,399 51,281 48,780 44,683 21,503 35,897 71.54%
PBT 13,523 12,444 8,037 6,231 13,679 5,074 17,295 -15.08%
Tax 279 -611 13 0 -1,297 0 0 -
NP 13,802 11,833 8,050 6,231 12,382 5,074 17,295 -13.92%
-
NP to SH 6,580 19,056 8,264 6,231 12,382 5,074 17,297 -47.40%
-
Tax Rate -2.06% 4.91% -0.16% 0.00% 9.48% 0.00% 0.00% -
Total Cost 67,028 40,566 43,231 42,549 32,301 16,429 18,602 134.48%
-
Net Worth 304,746 321,609 303,091 273,289 246,282 230,800 293,171 2.60%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 304,746 321,609 303,091 273,289 246,282 230,800 293,171 2.60%
NOSH 1,558,363 1,298,636 1,218,236 1,093,157 1,022,209 919,340 843,960 50.34%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 17.08% 22.58% 15.70% 12.77% 27.71% 23.60% 48.18% -
ROE 2.16% 5.93% 2.73% 2.28% 5.03% 2.20% 5.90% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.84 4.07 4.40 4.46 4.72 2.42 5.39 5.47%
EPS 1.00 1.48 0.71 0.57 1.31 0.57 2.60 -47.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.25 0.26 0.25 0.26 0.26 0.44 -36.92%
Adjusted Per Share Value based on latest NOSH - 1,093,157
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 25.93 16.81 16.45 15.65 14.34 6.90 11.52 71.49%
EPS 2.11 6.11 2.65 2.00 3.97 1.63 5.55 -47.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9778 1.0319 0.9725 0.8769 0.7902 0.7405 0.9407 2.60%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.04 0.08 0.095 0.13 0.13 0.125 0.15 -
P/RPS 0.69 1.96 2.16 2.91 2.76 5.16 2.78 -60.40%
P/EPS 8.42 5.40 13.40 22.81 9.95 21.87 5.78 28.41%
EY 11.88 18.52 7.46 4.38 10.06 4.57 17.31 -22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.32 0.37 0.52 0.50 0.48 0.34 -34.48%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 17/02/22 24/11/21 25/08/21 21/05/21 24/02/21 19/11/20 28/08/20 -
Price 0.025 0.055 0.10 0.125 0.135 0.135 0.155 -
P/RPS 0.43 1.35 2.27 2.80 2.86 5.57 2.88 -71.75%
P/EPS 5.26 3.71 14.11 21.93 10.33 23.62 5.97 -8.07%
EY 19.00 26.93 7.09 4.56 9.68 4.23 16.75 8.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.22 0.38 0.50 0.52 0.52 0.35 -53.67%

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