[AGES] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 4.83%
YoY- 49.66%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 46,106 67,936 89,887 97,704 122,126 144,738 161,945 -56.62%
PBT 3,394 4,134 5,054 5,714 5,866 7,306 7,210 -39.40%
Tax -1,245 -1,282 -1,639 -1,664 -1,670 -2,988 -2,865 -42.54%
NP 2,149 2,852 3,415 4,050 4,196 4,318 4,345 -37.37%
-
NP to SH 1,598 2,456 3,570 4,451 4,246 3,698 3,201 -36.98%
-
Tax Rate 36.68% 31.01% 32.43% 29.12% 28.47% 40.90% 39.74% -
Total Cost 43,957 65,084 86,472 93,654 117,930 140,420 157,600 -57.21%
-
Net Worth 195,245 195,245 195,245 195,245 195,245 195,245 191,758 1.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 195,245 195,245 195,245 195,245 195,245 195,245 191,758 1.20%
NOSH 348,652 348,652 348,652 348,652 348,652 348,652 348,652 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.66% 4.20% 3.80% 4.15% 3.44% 2.98% 2.68% -
ROE 0.82% 1.26% 1.83% 2.28% 2.17% 1.89% 1.67% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.22 19.49 25.78 28.02 35.03 41.51 46.45 -56.63%
EPS 0.46 0.70 1.02 1.28 1.22 1.06 0.92 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.56 0.56 0.56 0.56 0.55 1.20%
Adjusted Per Share Value based on latest NOSH - 348,652
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.79 21.80 28.84 31.35 39.19 46.44 51.96 -56.62%
EPS 0.51 0.79 1.15 1.43 1.36 1.19 1.03 -37.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6265 0.6265 0.6265 0.6265 0.6265 0.6153 1.20%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.105 0.13 0.13 0.135 0.135 0.135 0.17 -
P/RPS 0.79 0.67 0.50 0.48 0.39 0.33 0.37 65.58%
P/EPS 22.91 18.45 12.70 10.57 11.09 12.73 18.52 15.19%
EY 4.37 5.42 7.88 9.46 9.02 7.86 5.40 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.23 0.24 0.24 0.24 0.31 -27.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 23/08/18 24/05/18 27/02/18 29/11/17 24/08/17 -
Price 0.13 0.12 0.155 0.135 0.155 0.15 0.135 -
P/RPS 0.98 0.62 0.60 0.48 0.44 0.36 0.29 124.69%
P/EPS 28.36 17.04 15.14 10.57 12.73 14.14 14.70 54.78%
EY 3.53 5.87 6.61 9.46 7.86 7.07 6.80 -35.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.28 0.24 0.28 0.27 0.25 -5.39%

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