[AGES] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.5%
YoY- -12.16%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 118,073 230,986 330,850 385,361 228,205 168,652 191,026 -6.21%
PBT 6,129 6,668 9,073 7,957 7,190 4,877 3,940 6.06%
Tax -1,742 -1,640 -2,064 -2,276 -2,218 -1,480 -1,393 3.02%
NP 4,386 5,028 7,009 5,681 4,972 3,397 2,546 7.51%
-
NP to SH 4,500 2,097 6,013 4,730 5,385 3,398 2,482 8.25%
-
Tax Rate 28.42% 24.60% 22.75% 28.60% 30.85% 30.35% 35.36% -
Total Cost 113,686 225,958 323,841 379,680 223,233 165,254 188,480 -6.51%
-
Net Worth 195,245 179,321 138,087 133,049 126,614 123,059 120,333 6.66%
Dividend
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 195,245 179,321 138,087 133,049 126,614 123,059 120,333 6.66%
NOSH 348,652 314,599 126,685 126,714 126,614 126,865 126,666 14.44%
Ratio Analysis
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.72% 2.18% 2.12% 1.47% 2.18% 2.01% 1.33% -
ROE 2.31% 1.17% 4.35% 3.56% 4.25% 2.76% 2.06% -
Per Share
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.87 73.42 261.16 304.12 180.24 132.94 150.81 -18.04%
EPS 1.29 0.67 4.75 3.73 4.25 2.68 1.96 -5.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.57 1.09 1.05 1.00 0.97 0.95 -6.80%
Adjusted Per Share Value based on latest NOSH - 126,380
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.88 74.11 106.16 123.65 73.22 54.11 61.29 -6.21%
EPS 1.44 0.67 1.93 1.52 1.73 1.09 0.80 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.5754 0.4431 0.4269 0.4063 0.3948 0.3861 6.66%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/03/18 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.135 0.14 0.37 0.305 0.19 0.18 0.29 -
P/RPS 0.40 0.19 0.14 0.10 0.11 0.14 0.19 10.42%
P/EPS 10.46 21.00 7.79 8.17 4.47 6.72 14.80 -4.51%
EY 9.56 4.76 12.83 12.24 22.39 14.88 6.76 4.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.34 0.29 0.19 0.19 0.31 -3.35%
Price Multiplier on Announcement Date
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/05/18 26/11/15 27/11/14 28/11/13 27/11/12 25/11/11 29/11/10 -
Price 0.135 0.145 0.19 0.305 0.21 0.21 0.24 -
P/RPS 0.40 0.20 0.07 0.10 0.12 0.16 0.16 12.98%
P/EPS 10.46 21.75 4.00 8.17 4.94 7.84 12.24 -2.07%
EY 9.56 4.60 24.98 12.24 20.25 12.76 8.17 2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.17 0.29 0.21 0.22 0.25 -0.54%

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