[AGES] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -15.37%
YoY- 66.32%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 231,902 275,489 302,158 381,719 404,959 425,267 422,602 -33.04%
PBT 6,020 6,829 7,328 6,634 7,108 6,544 5,797 2.55%
Tax -1,057 -1,002 -1,225 -1,655 -1,944 -2,078 -1,814 -30.30%
NP 4,963 5,827 6,103 4,979 5,164 4,466 3,983 15.84%
-
NP to SH 2,429 3,362 4,642 5,507 6,507 5,909 4,545 -34.21%
-
Tax Rate 17.56% 14.67% 16.72% 24.95% 27.35% 31.75% 31.29% -
Total Cost 226,939 269,662 296,055 376,740 399,795 420,801 418,619 -33.58%
-
Net Worth 175,979 149,081 176,000 137,088 136,716 135,828 127,115 24.28%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 175,979 149,081 176,000 137,088 136,716 135,828 127,115 24.28%
NOSH 314,249 324,090 319,999 125,769 126,589 126,942 127,115 83.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.14% 2.12% 2.02% 1.30% 1.28% 1.05% 0.94% -
ROE 1.38% 2.26% 2.64% 4.02% 4.76% 4.35% 3.58% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 73.80 85.00 94.42 303.51 319.90 335.01 332.46 -63.43%
EPS 0.77 1.04 1.45 4.38 5.14 4.65 3.58 -64.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.46 0.55 1.09 1.08 1.07 1.00 -32.13%
Adjusted Per Share Value based on latest NOSH - 125,769
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 74.41 88.39 96.95 122.48 129.93 136.45 135.59 -33.04%
EPS 0.78 1.08 1.49 1.77 2.09 1.90 1.46 -34.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5646 0.4783 0.5647 0.4399 0.4387 0.4358 0.4079 24.27%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.165 0.17 0.14 0.37 0.29 0.315 0.295 -
P/RPS 0.22 0.20 0.15 0.12 0.09 0.09 0.09 81.75%
P/EPS 21.35 16.39 9.65 8.45 5.64 6.77 8.25 88.82%
EY 4.68 6.10 10.36 11.83 17.72 14.78 12.12 -47.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.25 0.34 0.27 0.29 0.30 -2.24%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.125 0.18 0.175 0.19 0.335 0.34 0.31 -
P/RPS 0.17 0.21 0.19 0.06 0.10 0.10 0.09 52.98%
P/EPS 16.17 17.35 12.06 4.34 6.52 7.30 8.67 51.68%
EY 6.18 5.76 8.29 23.05 15.34 13.69 11.53 -34.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.39 0.32 0.17 0.31 0.32 0.31 -20.48%

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