[AGES] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 7.97%
YoY- -44.44%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
Revenue 30,772 444,085 153,288 74,022 60,568 118,073 230,986 -22.25%
PBT 1,373 57,243 33,312 26,981 2,801 6,129 6,668 -17.91%
Tax -46 -14,860 -1,729 0 -1,029 -1,742 -1,640 -36.00%
NP 1,326 42,383 31,582 26,981 1,772 4,386 5,028 -15.33%
-
NP to SH 1,334 42,347 31,582 28,382 1,006 4,500 2,097 -5.49%
-
Tax Rate 3.35% 25.96% 5.19% 0.00% 36.74% 28.42% 24.60% -
Total Cost 29,445 401,702 121,705 47,041 58,796 113,686 225,958 -22.47%
-
Net Worth 96,615 255,562 358,893 306,286 198,731 195,245 179,321 -7.43%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
Net Worth 96,615 255,562 358,893 306,286 198,731 195,245 179,321 -7.43%
NOSH 311,665 311,660 1,435,575 502,108 348,652 348,652 314,599 -0.11%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
NP Margin 4.31% 9.54% 20.60% 36.45% 2.93% 3.72% 2.18% -
ROE 1.38% 16.57% 8.80% 9.27% 0.51% 2.31% 1.17% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
RPS 9.87 213.73 10.68 14.74 17.37 33.87 73.42 -22.17%
EPS 0.43 4.50 2.20 6.12 0.29 1.29 0.67 -5.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 1.23 0.25 0.61 0.57 0.56 0.57 -7.32%
Adjusted Per Share Value based on latest NOSH - 311,660
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
RPS 9.87 142.49 49.18 23.75 19.43 37.88 74.11 -22.26%
EPS 0.43 13.59 10.13 9.11 0.32 1.44 0.67 -5.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.82 1.1515 0.9827 0.6376 0.6265 0.5754 -7.43%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 30/09/15 -
Price 0.03 0.33 0.13 0.065 0.125 0.135 0.14 -
P/RPS 0.30 0.15 1.22 0.44 0.72 0.40 0.19 5.87%
P/EPS 7.01 1.62 5.91 1.15 43.29 10.46 21.00 -12.80%
EY 14.27 61.76 16.92 86.96 2.31 9.56 4.76 14.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.27 0.52 0.11 0.22 0.24 0.25 -10.81%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
Date 30/11/23 25/11/22 21/05/21 04/06/20 30/05/19 24/05/18 26/11/15 -
Price 0.05 0.23 0.125 0.175 0.13 0.135 0.145 -
P/RPS 0.51 0.11 1.17 1.19 0.75 0.40 0.20 12.40%
P/EPS 11.68 1.13 5.68 3.10 45.02 10.46 21.75 -7.47%
EY 8.56 88.61 17.60 32.30 2.22 9.56 4.60 8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.50 0.29 0.23 0.24 0.25 -5.42%

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