[AGES] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
12-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 177.58%
YoY- 752.88%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 102,860 91,444 130,297 125,016 123,007 120,176 60,071 42.98%
PBT 40,383 37,531 23,268 13,678 6,440 5,133 2,838 484.37%
Tax 102 0 -705 -1,036 -1,329 -1,477 -1,210 -
NP 40,485 37,531 22,563 12,642 5,111 3,656 1,628 747.00%
-
NP to SH 41,654 38,584 23,543 13,629 4,910 3,011 1,019 1078.65%
-
Tax Rate -0.25% 0.00% 3.03% 7.57% 20.64% 28.77% 42.64% -
Total Cost 62,375 53,913 107,734 112,374 117,896 116,520 58,443 4.42%
-
Net Worth 230,800 293,171 306,286 244,121 209,325 193,037 198,731 10.45%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 230,800 293,171 306,286 244,121 209,325 193,037 198,731 10.45%
NOSH 919,340 843,960 502,108 502,108 428,862 376,552 348,652 90.52%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 39.36% 41.04% 17.32% 10.11% 4.16% 3.04% 2.71% -
ROE 18.05% 13.16% 7.69% 5.58% 2.35% 1.56% 0.51% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.59 13.72 25.95 26.12 29.97 34.24 17.23 -23.17%
EPS 4.69 5.79 4.69 2.85 1.20 0.86 0.29 536.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.44 0.61 0.51 0.51 0.55 0.57 -40.65%
Adjusted Per Share Value based on latest NOSH - 502,108
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.00 29.34 41.81 40.11 39.47 38.56 19.27 42.99%
EPS 13.36 12.38 7.55 4.37 1.58 0.97 0.33 1071.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7405 0.9407 0.9827 0.7833 0.6716 0.6194 0.6376 10.45%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.125 0.15 0.065 0.10 0.125 0.14 0.125 -
P/RPS 1.08 1.09 0.25 0.38 0.42 0.41 0.73 29.74%
P/EPS 2.66 2.59 1.39 3.51 10.45 16.32 42.77 -84.22%
EY 37.54 38.61 72.14 28.47 9.57 6.13 2.34 532.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.11 0.20 0.25 0.25 0.22 67.98%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 28/08/20 04/06/20 12/02/20 26/11/19 30/08/19 30/05/19 -
Price 0.13 0.155 0.175 0.105 0.105 0.15 0.13 -
P/RPS 1.12 1.13 0.67 0.40 0.35 0.44 0.75 30.55%
P/EPS 2.77 2.68 3.73 3.69 8.78 17.48 44.48 -84.20%
EY 36.10 37.36 26.79 27.12 11.39 5.72 2.25 532.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.29 0.21 0.21 0.27 0.23 67.57%

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