[AGES] QoQ TTM Result on 30-Jun-2019 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 195.49%
YoY- -15.66%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 130,297 125,016 123,007 120,176 60,071 46,106 67,936 54.30%
PBT 23,268 13,678 6,440 5,133 2,838 3,394 4,134 216.08%
Tax -705 -1,036 -1,329 -1,477 -1,210 -1,245 -1,282 -32.85%
NP 22,563 12,642 5,111 3,656 1,628 2,149 2,852 296.53%
-
NP to SH 23,543 13,629 4,910 3,011 1,019 1,598 2,456 350.63%
-
Tax Rate 3.03% 7.57% 20.64% 28.77% 42.64% 36.68% 31.01% -
Total Cost 107,734 112,374 117,896 116,520 58,443 43,957 65,084 39.88%
-
Net Worth 306,286 244,121 209,325 193,037 198,731 195,245 195,245 34.97%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 306,286 244,121 209,325 193,037 198,731 195,245 195,245 34.97%
NOSH 502,108 502,108 428,862 376,552 348,652 348,652 348,652 27.49%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 17.32% 10.11% 4.16% 3.04% 2.71% 4.66% 4.20% -
ROE 7.69% 5.58% 2.35% 1.56% 0.51% 0.82% 1.26% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 25.95 26.12 29.97 34.24 17.23 13.22 19.49 21.00%
EPS 4.69 2.85 1.20 0.86 0.29 0.46 0.70 254.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.51 0.51 0.55 0.57 0.56 0.56 5.86%
Adjusted Per Share Value based on latest NOSH - 376,552
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 41.81 40.11 39.47 38.56 19.27 14.79 21.80 54.30%
EPS 7.55 4.37 1.58 0.97 0.33 0.51 0.79 349.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9827 0.7833 0.6716 0.6194 0.6376 0.6265 0.6265 34.96%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.065 0.10 0.125 0.14 0.125 0.105 0.13 -
P/RPS 0.25 0.38 0.42 0.41 0.73 0.79 0.67 -48.13%
P/EPS 1.39 3.51 10.45 16.32 42.77 22.91 18.45 -82.13%
EY 72.14 28.47 9.57 6.13 2.34 4.37 5.42 460.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.20 0.25 0.25 0.22 0.19 0.23 -38.81%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 04/06/20 12/02/20 26/11/19 30/08/19 30/05/19 28/02/19 27/11/18 -
Price 0.175 0.105 0.105 0.15 0.13 0.13 0.12 -
P/RPS 0.67 0.40 0.35 0.44 0.75 0.98 0.62 5.30%
P/EPS 3.73 3.69 8.78 17.48 44.48 28.36 17.04 -63.64%
EY 26.79 27.12 11.39 5.72 2.25 3.53 5.87 174.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.21 0.21 0.27 0.23 0.23 0.21 23.98%

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