[AGES] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -46.77%
YoY- -65.12%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 74,022 60,568 118,073 230,986 330,850 385,361 228,205 -13.93%
PBT 26,981 2,801 6,129 6,668 9,073 7,957 7,190 19.27%
Tax 0 -1,029 -1,742 -1,640 -2,064 -2,276 -2,218 -
NP 26,981 1,772 4,386 5,028 7,009 5,681 4,972 25.28%
-
NP to SH 28,382 1,006 4,500 2,097 6,013 4,730 5,385 24.79%
-
Tax Rate 0.00% 36.74% 28.42% 24.60% 22.75% 28.60% 30.85% -
Total Cost 47,041 58,796 113,686 225,958 323,841 379,680 223,233 -18.73%
-
Net Worth 306,286 198,731 195,245 179,321 138,087 133,049 126,614 12.49%
Dividend
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 306,286 198,731 195,245 179,321 138,087 133,049 126,614 12.49%
NOSH 502,108 348,652 348,652 314,599 126,685 126,714 126,614 20.15%
Ratio Analysis
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 36.45% 2.93% 3.72% 2.18% 2.12% 1.47% 2.18% -
ROE 9.27% 0.51% 2.31% 1.17% 4.35% 3.56% 4.25% -
Per Share
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.74 17.37 33.87 73.42 261.16 304.12 180.24 -28.36%
EPS 6.12 0.29 1.29 0.67 4.75 3.73 4.25 4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.57 0.56 0.57 1.09 1.05 1.00 -6.37%
Adjusted Per Share Value based on latest NOSH - 330,833
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.75 19.43 37.88 74.11 106.16 123.65 73.22 -13.93%
EPS 9.11 0.32 1.44 0.67 1.93 1.52 1.73 24.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9827 0.6376 0.6265 0.5754 0.4431 0.4269 0.4063 12.49%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/03/19 30/03/18 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.065 0.125 0.135 0.14 0.37 0.305 0.19 -
P/RPS 0.44 0.72 0.40 0.19 0.14 0.10 0.11 20.29%
P/EPS 1.15 43.29 10.46 21.00 7.79 8.17 4.47 -16.54%
EY 86.96 2.31 9.56 4.76 12.83 12.24 22.39 19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.22 0.24 0.25 0.34 0.29 0.19 -7.02%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 04/06/20 30/05/19 24/05/18 26/11/15 27/11/14 28/11/13 27/11/12 -
Price 0.175 0.13 0.135 0.145 0.19 0.305 0.21 -
P/RPS 1.19 0.75 0.40 0.20 0.07 0.10 0.12 35.76%
P/EPS 3.10 45.02 10.46 21.75 4.00 8.17 4.94 -6.02%
EY 32.30 2.22 9.56 4.60 24.98 12.24 20.25 6.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.24 0.25 0.17 0.29 0.21 4.39%

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