[AGES] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -27.57%
YoY- -43.1%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 239,285 227,260 231,902 275,489 302,158 381,719 404,959 -29.51%
PBT 3,937 5,524 6,020 6,829 7,328 6,634 7,108 -32.48%
Tax -1,569 -907 -1,057 -1,002 -1,225 -1,655 -1,944 -13.27%
NP 2,368 4,617 4,963 5,827 6,103 4,979 5,164 -40.45%
-
NP to SH 1,874 1,705 2,429 3,362 4,642 5,507 6,507 -56.29%
-
Tax Rate 39.85% 16.42% 17.56% 14.67% 16.72% 24.95% 27.35% -
Total Cost 236,917 222,643 226,939 269,662 296,055 376,740 399,795 -29.38%
-
Net Worth 172,139 188,575 175,979 149,081 176,000 137,088 136,716 16.55%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 172,139 188,575 175,979 149,081 176,000 137,088 136,716 16.55%
NOSH 301,999 330,833 314,249 324,090 319,999 125,769 126,589 78.25%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.99% 2.03% 2.14% 2.12% 2.02% 1.30% 1.28% -
ROE 1.09% 0.90% 1.38% 2.26% 2.64% 4.02% 4.76% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 79.23 68.69 73.80 85.00 94.42 303.51 319.90 -60.46%
EPS 0.62 0.52 0.77 1.04 1.45 4.38 5.14 -75.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.56 0.46 0.55 1.09 1.08 -34.61%
Adjusted Per Share Value based on latest NOSH - 324,090
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 76.78 72.92 74.41 88.39 96.95 122.48 129.93 -29.51%
EPS 0.60 0.55 0.78 1.08 1.49 1.77 2.09 -56.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5523 0.6051 0.5646 0.4783 0.5647 0.4399 0.4387 16.54%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.14 0.14 0.165 0.17 0.14 0.37 0.29 -
P/RPS 0.18 0.20 0.22 0.20 0.15 0.12 0.09 58.53%
P/EPS 22.56 27.17 21.35 16.39 9.65 8.45 5.64 151.34%
EY 4.43 3.68 4.68 6.10 10.36 11.83 17.72 -60.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.29 0.37 0.25 0.34 0.27 -4.98%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 27/05/15 26/02/15 27/11/14 28/08/14 -
Price 0.115 0.145 0.125 0.18 0.175 0.19 0.335 -
P/RPS 0.15 0.21 0.17 0.21 0.19 0.06 0.10 30.94%
P/EPS 18.53 28.14 16.17 17.35 12.06 4.34 6.52 100.25%
EY 5.40 3.55 6.18 5.76 8.29 23.05 15.34 -50.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.22 0.39 0.32 0.17 0.31 -25.27%

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