[AGES] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 76.55%
YoY- -7.03%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 217,170 230,370 370,882 406,168 212,084 132,834 165,934 4.58%
PBT 7,170 7,912 10,528 7,906 6,274 5,682 5,564 4.31%
Tax -1,776 -2,428 -2,764 -2,504 -1,828 -2,500 -2,630 -6.32%
NP 5,394 5,484 7,764 5,402 4,446 3,182 2,934 10.67%
-
NP to SH 6,154 3,940 8,366 4,442 4,778 3,182 2,912 13.26%
-
Tax Rate 24.77% 30.69% 26.25% 31.67% 29.14% 44.00% 47.27% -
Total Cost 211,776 224,886 363,118 400,766 207,638 129,652 163,000 4.45%
-
Net Worth 180,813 177,935 136,898 130,721 127,074 123,461 120,278 7.02%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 180,813 177,935 136,898 130,721 127,074 123,461 120,278 7.02%
NOSH 317,216 317,741 126,757 126,914 127,074 127,280 126,608 16.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.48% 2.38% 2.09% 1.33% 2.10% 2.40% 1.77% -
ROE 3.40% 2.21% 6.11% 3.40% 3.76% 2.58% 2.42% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 68.46 72.50 292.59 320.03 166.90 104.36 131.06 -10.24%
EPS 1.94 1.24 6.60 3.50 3.76 2.50 2.30 -2.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 1.08 1.03 1.00 0.97 0.95 -8.15%
Adjusted Per Share Value based on latest NOSH - 127,360
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 69.68 73.92 119.00 130.32 68.05 42.62 53.24 4.58%
EPS 1.97 1.26 2.68 1.43 1.53 1.02 0.93 13.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5802 0.5709 0.4392 0.4194 0.4077 0.3961 0.3859 7.02%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.12 0.165 0.29 0.285 0.20 0.22 0.33 -
P/RPS 0.18 0.23 0.10 0.09 0.12 0.21 0.25 -5.32%
P/EPS 6.19 13.31 4.39 8.14 5.32 8.80 14.35 -13.06%
EY 16.17 7.52 22.76 12.28 18.80 11.36 6.97 15.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.29 0.27 0.28 0.20 0.23 0.35 -8.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 28/08/13 28/08/12 22/08/11 24/08/10 -
Price 0.12 0.125 0.335 0.275 0.22 0.20 0.27 -
P/RPS 0.18 0.17 0.11 0.09 0.13 0.19 0.21 -2.53%
P/EPS 6.19 10.08 5.08 7.86 5.85 8.00 11.74 -10.10%
EY 16.17 9.92 19.70 12.73 17.09 12.50 8.52 11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.31 0.27 0.22 0.21 0.28 -4.67%

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