[AGES] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -8.21%
YoY- 22.75%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 268,486 363,026 391,686 353,753 288,370 233,290 197,143 22.88%
PBT -142,393 -134,073 44,799 35,207 40,283 40,235 40,391 -
Tax -17,857 -15,223 -14,249 3,855 2,235 -319 -1,895 346.74%
NP -160,250 -149,296 30,550 39,062 42,518 39,916 38,496 -
-
NP to SH -160,185 -149,236 23,291 39,221 42,730 40,131 45,933 -
-
Tax Rate - - 31.81% -10.95% -5.55% 0.79% 4.69% -
Total Cost 428,736 512,322 361,136 314,691 245,852 193,374 158,647 94.13%
-
Net Worth 102,847 236,861 255,562 211,236 358,423 304,746 321,609 -53.26%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 102,847 236,861 255,562 211,236 358,423 304,746 321,609 -53.26%
NOSH 311,660 311,660 311,660 311,660 1,558,363 1,558,363 1,298,636 -61.41%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -59.69% -41.13% 7.80% 11.04% 14.74% 17.11% 19.53% -
ROE -155.75% -63.01% 9.11% 18.57% 11.92% 13.17% 14.28% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 86.15 116.48 188.52 204.31 18.50 16.84 15.32 216.55%
EPS -51.40 -47.88 11.21 22.65 2.74 2.90 3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.76 1.23 1.22 0.23 0.22 0.25 20.35%
Adjusted Per Share Value based on latest NOSH - 311,660
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 86.15 116.48 125.68 113.50 92.53 74.85 63.25 22.89%
EPS -51.40 -47.88 7.47 12.58 13.71 12.88 14.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.76 0.82 0.6778 1.15 0.9778 1.0319 -53.26%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.10 0.205 0.33 0.20 0.025 0.04 0.08 -
P/RPS 0.12 0.18 0.18 0.10 0.14 0.24 0.52 -62.41%
P/EPS -0.19 -0.43 2.94 0.88 0.91 1.38 2.24 -
EY -513.97 -233.58 33.97 113.26 109.68 72.43 44.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.27 0.16 0.11 0.18 0.32 -4.21%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 24/02/23 25/11/22 29/08/22 18/05/22 17/02/22 24/11/21 -
Price 0.03 0.155 0.23 0.465 0.215 0.025 0.055 -
P/RPS 0.03 0.13 0.12 0.23 1.16 0.15 0.36 -80.95%
P/EPS -0.06 -0.32 2.05 2.05 7.84 0.86 1.54 -
EY -1,713.24 -308.93 48.74 48.71 12.75 115.88 64.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.20 0.19 0.38 0.93 0.11 0.22 -44.92%

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