[AGES] YoY Annualized Quarter Result on 30-Sep-2021

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021
Profit Trend
QoQ- 138.57%
YoY- 275.56%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
Revenue 33,966 37,280 496,255 209,596 166,247 0 125,020 -19.51%
PBT -10,496 -8,164 -108,106 49,776 33,021 0 5,668 -
Tax -320 -320 -15,555 -2,444 -1,284 0 -1,664 -24.01%
NP -10,816 -8,484 -123,661 47,332 31,737 0 4,004 -
-
NP to SH -10,808 -8,476 -123,600 76,224 31,951 0 3,890 -
-
Tax Rate - - - 4.91% 3.89% - 29.36% -
Total Cost 44,782 45,764 619,916 162,264 134,510 0 121,016 -15.26%
-
Net Worth 177,647 102,847 236,861 321,609 303,091 187,004 191,758 -1.26%
Dividend
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
Net Worth 177,647 102,847 236,861 321,609 303,091 187,004 191,758 -1.26%
NOSH 311,665 311,660 311,660 1,298,636 1,218,236 316,957 348,652 -1.85%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
NP Margin -31.84% -22.76% -24.92% 22.58% 19.09% 0.00% 3.20% -
ROE -6.08% -8.24% -52.18% 23.70% 10.54% 0.00% 2.03% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
RPS 10.90 11.96 159.23 16.29 14.26 0.00 35.86 -17.99%
EPS -3.46 -2.72 -14.75 5.92 1.56 0.00 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.33 0.76 0.25 0.26 0.59 0.55 0.59%
Adjusted Per Share Value based on latest NOSH - 1,298,636
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
RPS 10.90 11.96 159.23 67.25 53.34 0.00 40.11 -19.51%
EPS -3.47 -2.72 -39.66 24.46 10.25 0.00 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.33 0.76 1.0319 0.9725 0.60 0.6153 -1.26%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/21 30/06/21 31/03/17 30/06/17 -
Price 0.03 0.10 0.205 0.08 0.095 0.185 0.17 -
P/RPS 0.28 0.84 0.13 0.49 0.67 0.00 0.47 -8.26%
P/EPS -0.87 -3.68 -0.52 1.35 3.47 0.00 15.24 -
EY -115.59 -27.20 -193.46 74.07 28.85 0.00 6.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.30 0.27 0.32 0.37 0.31 0.31 -26.21%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
Date 30/08/23 31/05/23 24/02/23 24/11/21 25/08/21 25/05/17 24/08/17 -
Price 0.03 0.03 0.155 0.055 0.10 0.19 0.135 -
P/RPS 0.28 0.25 0.10 0.34 0.70 0.00 0.38 -4.96%
P/EPS -0.87 -1.10 -0.39 0.93 3.65 0.00 12.10 -
EY -115.59 -90.65 -255.86 107.73 27.41 0.00 8.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.09 0.20 0.22 0.38 0.32 0.25 -23.51%

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