[AGES] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 63.07%
YoY- 99.92%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 91,444 130,297 125,016 123,007 120,176 60,071 46,106 57.92%
PBT 37,531 23,268 13,678 6,440 5,133 2,838 3,394 397.07%
Tax 0 -705 -1,036 -1,329 -1,477 -1,210 -1,245 -
NP 37,531 22,563 12,642 5,111 3,656 1,628 2,149 574.30%
-
NP to SH 38,584 23,543 13,629 4,910 3,011 1,019 1,598 737.00%
-
Tax Rate 0.00% 3.03% 7.57% 20.64% 28.77% 42.64% 36.68% -
Total Cost 53,913 107,734 112,374 117,896 116,520 58,443 43,957 14.59%
-
Net Worth 293,171 306,286 244,121 209,325 193,037 198,731 195,245 31.16%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 293,171 306,286 244,121 209,325 193,037 198,731 195,245 31.16%
NOSH 843,960 502,108 502,108 428,862 376,552 348,652 348,652 80.37%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 41.04% 17.32% 10.11% 4.16% 3.04% 2.71% 4.66% -
ROE 13.16% 7.69% 5.58% 2.35% 1.56% 0.51% 0.82% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.72 25.95 26.12 29.97 34.24 17.23 13.22 2.50%
EPS 5.79 4.69 2.85 1.20 0.86 0.29 0.46 441.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.61 0.51 0.51 0.55 0.57 0.56 -14.86%
Adjusted Per Share Value based on latest NOSH - 428,862
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 29.34 41.81 40.11 39.47 38.56 19.27 14.79 57.94%
EPS 12.38 7.55 4.37 1.58 0.97 0.33 0.51 739.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9407 0.9827 0.7833 0.6716 0.6194 0.6376 0.6265 31.15%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.15 0.065 0.10 0.125 0.14 0.125 0.105 -
P/RPS 1.09 0.25 0.38 0.42 0.41 0.73 0.79 23.96%
P/EPS 2.59 1.39 3.51 10.45 16.32 42.77 22.91 -76.65%
EY 38.61 72.14 28.47 9.57 6.13 2.34 4.37 327.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.11 0.20 0.25 0.25 0.22 0.19 47.44%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 04/06/20 12/02/20 26/11/19 30/08/19 30/05/19 28/02/19 -
Price 0.155 0.175 0.105 0.105 0.15 0.13 0.13 -
P/RPS 1.13 0.67 0.40 0.35 0.44 0.75 0.98 9.96%
P/EPS 2.68 3.73 3.69 8.78 17.48 44.48 28.36 -79.28%
EY 37.36 26.79 27.12 11.39 5.72 2.25 3.53 382.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.21 0.21 0.27 0.23 0.23 32.33%

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