[AGES] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 7.96%
YoY- 748.35%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 166,247 150,863 136,955 102,860 91,444 130,297 125,016 20.94%
PBT 33,021 42,279 46,367 40,383 37,531 23,268 13,678 80.05%
Tax -1,284 -1,297 -1,294 102 0 -705 -1,036 15.39%
NP 31,737 40,982 45,073 40,485 37,531 22,563 12,642 84.81%
-
NP to SH 31,951 40,984 45,093 41,654 38,584 23,543 13,629 76.56%
-
Tax Rate 3.89% 3.07% 2.79% -0.25% 0.00% 3.03% 7.57% -
Total Cost 134,510 109,881 91,882 62,375 53,913 107,734 112,374 12.74%
-
Net Worth 303,091 273,289 246,282 230,800 293,171 306,286 244,121 15.53%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 303,091 273,289 246,282 230,800 293,171 306,286 244,121 15.53%
NOSH 1,218,236 1,093,157 1,022,209 919,340 843,960 502,108 502,108 80.65%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 19.09% 27.17% 32.91% 39.36% 41.04% 17.32% 10.11% -
ROE 10.54% 15.00% 18.31% 18.05% 13.16% 7.69% 5.58% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 14.26 13.80 14.46 11.59 13.72 25.95 26.12 -33.22%
EPS 2.74 3.75 4.76 4.69 5.79 4.69 2.85 -2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.26 0.26 0.44 0.61 0.51 -36.20%
Adjusted Per Share Value based on latest NOSH - 919,340
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 53.34 48.41 43.94 33.00 29.34 41.81 40.11 20.95%
EPS 10.25 13.15 14.47 13.36 12.38 7.55 4.37 76.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9725 0.8769 0.7902 0.7405 0.9407 0.9827 0.7833 15.53%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.095 0.13 0.13 0.125 0.15 0.065 0.10 -
P/RPS 0.67 0.94 0.90 1.08 1.09 0.25 0.38 45.99%
P/EPS 3.47 3.47 2.73 2.66 2.59 1.39 3.51 -0.76%
EY 28.85 28.84 36.62 37.54 38.61 72.14 28.47 0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.50 0.48 0.34 0.11 0.20 50.75%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 21/05/21 24/02/21 19/11/20 28/08/20 04/06/20 12/02/20 -
Price 0.10 0.12 0.135 0.13 0.155 0.175 0.105 -
P/RPS 0.70 0.87 0.93 1.12 1.13 0.67 0.40 45.26%
P/EPS 3.65 3.20 2.84 2.77 2.68 3.73 3.69 -0.72%
EY 27.41 31.24 35.26 36.10 37.36 26.79 27.12 0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.52 0.50 0.35 0.29 0.21 48.54%

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