[AGES] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
04-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 72.74%
YoY- 2210.4%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 136,955 102,860 91,444 130,297 125,016 123,007 120,176 9.06%
PBT 46,367 40,383 37,531 23,268 13,678 6,440 5,133 330.85%
Tax -1,294 102 0 -705 -1,036 -1,329 -1,477 -8.40%
NP 45,073 40,485 37,531 22,563 12,642 5,111 3,656 429.62%
-
NP to SH 45,093 41,654 38,584 23,543 13,629 4,910 3,011 502.61%
-
Tax Rate 2.79% -0.25% 0.00% 3.03% 7.57% 20.64% 28.77% -
Total Cost 91,882 62,375 53,913 107,734 112,374 117,896 116,520 -14.58%
-
Net Worth 246,282 230,800 293,171 306,286 244,121 209,325 193,037 17.54%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 246,282 230,800 293,171 306,286 244,121 209,325 193,037 17.54%
NOSH 1,022,209 919,340 843,960 502,108 502,108 428,862 376,552 94.01%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 32.91% 39.36% 41.04% 17.32% 10.11% 4.16% 3.04% -
ROE 18.31% 18.05% 13.16% 7.69% 5.58% 2.35% 1.56% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.46 11.59 13.72 25.95 26.12 29.97 34.24 -43.56%
EPS 4.76 4.69 5.79 4.69 2.85 1.20 0.86 211.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.44 0.61 0.51 0.51 0.55 -39.17%
Adjusted Per Share Value based on latest NOSH - 502,108
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 43.94 33.00 29.34 41.81 40.11 39.47 38.56 9.05%
EPS 14.47 13.36 12.38 7.55 4.37 1.58 0.97 501.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7902 0.7405 0.9407 0.9827 0.7833 0.6716 0.6194 17.54%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.13 0.125 0.15 0.065 0.10 0.125 0.14 -
P/RPS 0.90 1.08 1.09 0.25 0.38 0.42 0.41 68.50%
P/EPS 2.73 2.66 2.59 1.39 3.51 10.45 16.32 -69.47%
EY 36.62 37.54 38.61 72.14 28.47 9.57 6.13 227.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.34 0.11 0.20 0.25 0.25 58.40%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 19/11/20 28/08/20 04/06/20 12/02/20 26/11/19 30/08/19 -
Price 0.135 0.13 0.155 0.175 0.105 0.105 0.15 -
P/RPS 0.93 1.12 1.13 0.67 0.40 0.35 0.44 64.32%
P/EPS 2.84 2.77 2.68 3.73 3.69 8.78 17.48 -70.06%
EY 35.26 36.10 37.36 26.79 27.12 11.39 5.72 234.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.35 0.29 0.21 0.21 0.27 54.48%

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