[AGES] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 8.26%
YoY- 230.86%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 197,143 166,247 150,863 136,955 102,860 91,444 130,297 31.76%
PBT 40,391 33,021 42,279 46,367 40,383 37,531 23,268 44.39%
Tax -1,895 -1,284 -1,297 -1,294 102 0 -705 93.20%
NP 38,496 31,737 40,982 45,073 40,485 37,531 22,563 42.73%
-
NP to SH 45,933 31,951 40,984 45,093 41,654 38,584 23,543 56.07%
-
Tax Rate 4.69% 3.89% 3.07% 2.79% -0.25% 0.00% 3.03% -
Total Cost 158,647 134,510 109,881 91,882 62,375 53,913 107,734 29.40%
-
Net Worth 321,609 303,091 273,289 246,282 230,800 293,171 306,286 3.30%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 321,609 303,091 273,289 246,282 230,800 293,171 306,286 3.30%
NOSH 1,298,636 1,218,236 1,093,157 1,022,209 919,340 843,960 502,108 88.31%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 19.53% 19.09% 27.17% 32.91% 39.36% 41.04% 17.32% -
ROE 14.28% 10.54% 15.00% 18.31% 18.05% 13.16% 7.69% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.32 14.26 13.80 14.46 11.59 13.72 25.95 -29.60%
EPS 3.57 2.74 3.75 4.76 4.69 5.79 4.69 -16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.26 0.25 0.26 0.26 0.44 0.61 -44.79%
Adjusted Per Share Value based on latest NOSH - 1,022,209
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 63.25 53.34 48.41 43.94 33.00 29.34 41.81 31.74%
EPS 14.74 10.25 13.15 14.47 13.36 12.38 7.55 56.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0319 0.9725 0.8769 0.7902 0.7405 0.9407 0.9827 3.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.08 0.095 0.13 0.13 0.125 0.15 0.065 -
P/RPS 0.52 0.67 0.94 0.90 1.08 1.09 0.25 62.87%
P/EPS 2.24 3.47 3.47 2.73 2.66 2.59 1.39 37.41%
EY 44.63 28.85 28.84 36.62 37.54 38.61 72.14 -27.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.52 0.50 0.48 0.34 0.11 103.65%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 21/05/21 24/02/21 19/11/20 28/08/20 04/06/20 -
Price 0.055 0.10 0.12 0.135 0.13 0.155 0.175 -
P/RPS 0.36 0.70 0.87 0.93 1.12 1.13 0.67 -33.88%
P/EPS 1.54 3.65 3.20 2.84 2.77 2.68 3.73 -44.52%
EY 64.92 27.41 31.24 35.26 36.10 37.36 26.79 80.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.38 0.48 0.52 0.50 0.35 0.29 -16.80%

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