[AGES] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 30.01%
YoY- 93.29%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 302,158 381,719 404,959 425,267 422,602 384,458 363,633 -11.58%
PBT 7,328 6,634 7,108 6,544 5,797 6,339 6,580 7.42%
Tax -1,225 -1,655 -1,944 -2,078 -1,814 -1,739 -2,034 -28.61%
NP 6,103 4,979 5,164 4,466 3,983 4,600 4,546 21.63%
-
NP to SH 4,642 5,507 6,507 5,909 4,545 3,311 3,634 17.67%
-
Tax Rate 16.72% 24.95% 27.35% 31.75% 31.29% 27.43% 30.91% -
Total Cost 296,055 376,740 399,795 420,801 418,619 379,858 359,087 -12.04%
-
Net Worth 176,000 137,088 136,716 135,828 127,115 132,699 131,180 21.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 176,000 137,088 136,716 135,828 127,115 132,699 131,180 21.58%
NOSH 319,999 125,769 126,589 126,942 127,115 126,380 127,360 84.50%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.02% 1.30% 1.28% 1.05% 0.94% 1.20% 1.25% -
ROE 2.64% 4.02% 4.76% 4.35% 3.58% 2.50% 2.77% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 94.42 303.51 319.90 335.01 332.46 304.21 285.52 -52.08%
EPS 1.45 4.38 5.14 4.65 3.58 2.62 2.85 -36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 1.09 1.08 1.07 1.00 1.05 1.03 -34.10%
Adjusted Per Share Value based on latest NOSH - 126,942
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 96.95 122.48 129.93 136.45 135.59 123.36 116.67 -11.58%
EPS 1.49 1.77 2.09 1.90 1.46 1.06 1.17 17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.4399 0.4387 0.4358 0.4079 0.4258 0.4209 21.57%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.14 0.37 0.29 0.315 0.295 0.305 0.285 -
P/RPS 0.15 0.12 0.09 0.09 0.09 0.10 0.10 30.94%
P/EPS 9.65 8.45 5.64 6.77 8.25 11.64 9.99 -2.27%
EY 10.36 11.83 17.72 14.78 12.12 8.59 10.01 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.27 0.29 0.30 0.29 0.28 -7.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 28/08/13 -
Price 0.175 0.19 0.335 0.34 0.31 0.305 0.275 -
P/RPS 0.19 0.06 0.10 0.10 0.09 0.10 0.10 53.22%
P/EPS 12.06 4.34 6.52 7.30 8.67 11.64 9.64 16.05%
EY 8.29 23.05 15.34 13.69 11.53 8.59 10.38 -13.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.17 0.31 0.32 0.31 0.29 0.27 11.95%

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