[AGES] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -36.23%
YoY- -77.11%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 125,016 123,007 120,176 60,071 46,106 67,936 89,887 24.52%
PBT 13,678 6,440 5,133 2,838 3,394 4,134 5,054 93.85%
Tax -1,036 -1,329 -1,477 -1,210 -1,245 -1,282 -1,639 -26.28%
NP 12,642 5,111 3,656 1,628 2,149 2,852 3,415 138.73%
-
NP to SH 13,629 4,910 3,011 1,019 1,598 2,456 3,570 143.67%
-
Tax Rate 7.57% 20.64% 28.77% 42.64% 36.68% 31.01% 32.43% -
Total Cost 112,374 117,896 116,520 58,443 43,957 65,084 86,472 19.02%
-
Net Worth 244,121 209,325 193,037 198,731 195,245 195,245 195,245 16.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 244,121 209,325 193,037 198,731 195,245 195,245 195,245 16.01%
NOSH 502,108 428,862 376,552 348,652 348,652 348,652 348,652 27.44%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.11% 4.16% 3.04% 2.71% 4.66% 4.20% 3.80% -
ROE 5.58% 2.35% 1.56% 0.51% 0.82% 1.26% 1.83% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.12 29.97 34.24 17.23 13.22 19.49 25.78 0.87%
EPS 2.85 1.20 0.86 0.29 0.46 0.70 1.02 98.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.55 0.57 0.56 0.56 0.56 -6.02%
Adjusted Per Share Value based on latest NOSH - 348,652
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 40.11 39.47 38.56 19.27 14.79 21.80 28.84 24.52%
EPS 4.37 1.58 0.97 0.33 0.51 0.79 1.15 142.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7833 0.6716 0.6194 0.6376 0.6265 0.6265 0.6265 16.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.10 0.125 0.14 0.125 0.105 0.13 0.13 -
P/RPS 0.38 0.42 0.41 0.73 0.79 0.67 0.50 -16.67%
P/EPS 3.51 10.45 16.32 42.77 22.91 18.45 12.70 -57.47%
EY 28.47 9.57 6.13 2.34 4.37 5.42 7.88 134.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.25 0.22 0.19 0.23 0.23 -8.87%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 12/02/20 26/11/19 30/08/19 30/05/19 28/02/19 27/11/18 23/08/18 -
Price 0.105 0.105 0.15 0.13 0.13 0.12 0.155 -
P/RPS 0.40 0.35 0.44 0.75 0.98 0.62 0.60 -23.62%
P/EPS 3.69 8.78 17.48 44.48 28.36 17.04 15.14 -60.88%
EY 27.12 11.39 5.72 2.25 3.53 5.87 6.61 155.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.27 0.23 0.23 0.21 0.28 -17.40%

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