[AGES] YoY Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -47.4%
YoY- 153.19%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Revenue 316,118 86,012 40,348 29,024 137,575 194,756 262,416 2.69%
PBT 42,994 20,296 8,888 3,660 7,003 7,188 8,600 25.82%
Tax 2,962 0 -408 -1,000 -2,158 -1,588 -1,808 -
NP 45,957 20,296 8,480 2,660 4,845 5,600 6,792 31.37%
-
NP to SH 45,954 20,296 8,016 420 4,746 8,636 2,852 48.70%
-
Tax Rate -6.89% 0.00% 4.59% 27.32% 30.82% 22.09% 21.02% -
Total Cost 270,161 65,716 31,868 26,364 132,730 189,156 255,624 0.79%
-
Net Worth 358,423 230,800 209,325 195,245 195,245 180,974 149,081 13.33%
Dividend
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Net Worth 358,423 230,800 209,325 195,245 195,245 180,974 149,081 13.33%
NOSH 1,558,363 919,340 428,862 348,652 348,652 317,499 324,090 25.12%
Ratio Analysis
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
NP Margin 14.54% 23.60% 21.02% 9.16% 3.52% 2.88% 2.59% -
ROE 12.82% 8.79% 3.83% 0.22% 2.43% 4.77% 1.91% -
Per Share
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 20.29 9.69 9.83 8.32 39.46 61.34 80.97 -17.92%
EPS 3.25 2.28 1.96 0.12 1.37 2.72 0.88 20.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.26 0.51 0.56 0.56 0.57 0.46 -9.42%
Adjusted Per Share Value based on latest NOSH - 919,340
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 101.43 27.60 12.95 9.31 44.14 62.49 84.20 2.69%
EPS 14.74 6.51 2.57 0.13 1.52 2.77 0.92 48.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.7405 0.6716 0.6265 0.6265 0.5807 0.4783 13.34%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 31/03/22 30/09/20 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 -
Price 0.025 0.125 0.125 0.13 0.135 0.125 0.17 -
P/RPS 0.12 1.29 1.27 1.56 0.34 0.20 0.21 -7.67%
P/EPS 0.85 5.47 6.40 107.92 9.92 4.60 19.32 -35.97%
EY 117.96 18.29 15.62 0.93 10.08 21.76 5.18 56.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.48 0.25 0.23 0.24 0.22 0.37 -15.89%
Price Multiplier on Announcement Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 18/05/22 19/11/20 26/11/19 27/11/18 29/11/17 26/05/16 27/05/15 -
Price 0.215 0.135 0.105 0.12 0.15 0.12 0.18 -
P/RPS 1.06 1.39 1.07 1.44 0.38 0.20 0.22 25.16%
P/EPS 7.29 5.90 5.38 99.61 11.02 4.41 20.45 -13.69%
EY 13.72 16.94 18.60 1.00 9.07 22.67 4.89 15.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.52 0.21 0.21 0.27 0.21 0.39 13.20%

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