[AGES] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 19.54%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 208,020 239,285 302,158 422,602 266,591 181,849 191,925 1.34%
PBT 7,961 3,937 7,328 5,797 5,764 4,123 4,653 9.35%
Tax -2,921 -1,569 -1,225 -1,814 -1,696 -1,212 -2,383 3.44%
NP 5,040 2,368 6,103 3,983 4,068 2,911 2,270 14.20%
-
NP to SH 4,333 1,874 4,642 4,545 3,802 3,311 2,268 11.38%
-
Tax Rate 36.69% 39.85% 16.72% 31.29% 29.42% 29.40% 51.21% -
Total Cost 202,980 236,917 296,055 418,619 262,523 178,938 189,655 1.13%
-
Net Worth 187,004 181,144 174,727 133,164 127,968 124,321 120,127 7.64%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 187,004 181,144 174,727 133,164 127,968 124,321 120,127 7.64%
NOSH 316,957 317,796 317,687 126,822 126,701 126,858 126,449 16.53%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.42% 0.99% 2.02% 0.94% 1.53% 1.60% 1.18% -
ROE 2.32% 1.03% 2.66% 3.41% 2.97% 2.66% 1.89% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 65.63 75.30 95.11 333.22 210.41 143.35 151.78 -13.02%
EPS 1.37 0.59 3.09 3.59 3.00 2.61 1.79 -4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.55 1.05 1.01 0.98 0.95 -7.62%
Adjusted Per Share Value based on latest NOSH - 127,115
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 66.74 76.78 96.95 135.59 85.54 58.35 61.58 1.34%
EPS 1.39 0.60 1.49 1.46 1.22 1.06 0.73 11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.5812 0.5606 0.4273 0.4106 0.3989 0.3854 7.64%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.10 0.14 0.14 0.295 0.20 0.23 0.25 -
P/RPS 0.15 0.19 0.15 0.09 0.10 0.16 0.16 -1.06%
P/EPS 7.31 23.74 9.58 8.23 6.66 8.81 13.94 -10.19%
EY 13.67 4.21 10.44 12.15 15.00 11.35 7.17 11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.25 0.25 0.28 0.20 0.23 0.26 -6.83%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 26/02/15 27/02/14 28/02/13 27/02/12 28/02/11 -
Price 0.14 0.115 0.175 0.31 0.22 0.22 0.24 -
P/RPS 0.21 0.15 0.18 0.09 0.10 0.15 0.16 4.63%
P/EPS 10.24 19.50 11.98 8.65 7.33 8.43 13.38 -4.35%
EY 9.76 5.13 8.35 11.56 13.64 11.86 7.47 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.32 0.30 0.22 0.22 0.25 -0.67%

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