[AGES] YoY Annual (Unaudited) Result on 30-Jun-2020 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
YoY- 1181.47%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 CAGR
Revenue 166,247 91,414 120,176 152,397 208,020 239,285 302,158 -8.78%
PBT 33,021 37,532 5,133 7,888 7,961 3,937 7,328 26.05%
Tax -1,284 0 -1,477 -2,471 -2,921 -1,569 -1,225 0.72%
NP 31,737 37,532 3,656 5,417 5,040 2,368 6,103 28.86%
-
NP to SH 31,951 38,585 3,011 5,515 4,333 1,874 4,642 34.54%
-
Tax Rate 3.89% 0.00% 28.77% 31.33% 36.69% 39.85% 16.72% -
Total Cost 134,510 53,882 116,520 146,980 202,980 236,917 296,055 -11.42%
-
Net Worth 303,091 293,171 193,037 195,245 187,004 181,144 174,727 8.84%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 303,091 293,171 193,037 195,245 187,004 181,144 174,727 8.84%
NOSH 1,218,236 843,960 376,552 348,652 316,957 317,796 317,687 22.96%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 19.09% 41.06% 3.04% 3.55% 2.42% 0.99% 2.02% -
ROE 10.54% 13.16% 1.56% 2.82% 2.32% 1.03% 2.66% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 14.26 13.72 34.24 43.71 65.63 75.30 95.11 -25.31%
EPS 1.56 7.44 0.86 1.58 1.37 0.59 3.09 -9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.44 0.55 0.56 0.59 0.57 0.55 -10.88%
Adjusted Per Share Value based on latest NOSH - 843,960
30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 53.34 29.33 38.56 48.90 66.74 76.78 96.95 -8.78%
EPS 10.25 12.38 0.97 1.77 1.39 0.60 1.49 34.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9725 0.9407 0.6194 0.6265 0.60 0.5812 0.5606 8.84%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/12/16 31/12/15 31/12/14 -
Price 0.095 0.15 0.14 0.13 0.10 0.14 0.14 -
P/RPS 0.67 1.09 0.41 0.30 0.15 0.19 0.15 25.88%
P/EPS 3.47 2.59 16.32 8.22 7.31 23.74 9.58 -14.46%
EY 28.85 38.61 6.13 12.17 13.67 4.21 10.44 16.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.25 0.23 0.17 0.25 0.25 6.21%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 CAGR
Date 25/08/21 28/08/20 30/08/19 23/08/18 24/02/17 26/02/16 26/02/15 -
Price 0.10 0.155 0.15 0.155 0.14 0.115 0.175 -
P/RPS 0.70 1.13 0.44 0.35 0.21 0.15 0.18 23.23%
P/EPS 3.65 2.68 17.48 9.80 10.24 19.50 11.98 -16.70%
EY 27.41 37.36 5.72 10.21 9.76 5.13 8.35 20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.27 0.28 0.24 0.20 0.32 2.67%

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