[AGES] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 72.01%
YoY- 59.46%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Revenue 353,753 132,372 41,290 31,670 133,228 217,170 230,370 6.31%
PBT 35,207 37,506 19,834 2,744 6,399 7,170 7,912 23.75%
Tax 3,855 -2,594 -6 -888 -1,821 -1,776 -2,428 -
NP 39,062 34,912 19,828 1,856 4,577 5,394 5,484 32.34%
-
NP to SH 39,221 34,912 21,894 658 4,632 6,154 3,940 38.82%
-
Tax Rate -10.95% 6.92% 0.03% 32.36% 28.46% 24.77% 30.69% -
Total Cost 314,691 97,460 21,462 29,814 128,650 211,776 224,886 4.91%
-
Net Worth 211,236 246,282 244,121 195,245 195,245 180,813 177,935 2.47%
Dividend
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Net Worth 211,236 246,282 244,121 195,245 195,245 180,813 177,935 2.47%
NOSH 311,660 1,022,209 502,108 348,652 348,652 317,216 317,741 -0.27%
Ratio Analysis
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
NP Margin 11.04% 26.37% 48.02% 5.86% 3.44% 2.48% 2.38% -
ROE 18.57% 14.18% 8.97% 0.34% 2.37% 3.40% 2.21% -
Per Share
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 204.31 13.97 8.63 9.08 38.21 68.46 72.50 15.93%
EPS 3.56 3.80 4.92 0.18 1.33 1.94 1.24 16.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.26 0.51 0.56 0.56 0.57 0.56 11.75%
Adjusted Per Share Value based on latest NOSH - 1,022,209
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 113.50 42.47 13.25 10.16 42.75 69.68 73.92 6.31%
EPS 12.58 11.20 7.02 0.21 1.49 1.97 1.26 38.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6778 0.7902 0.7833 0.6265 0.6265 0.5802 0.5709 2.48%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 30/06/22 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 -
Price 0.20 0.13 0.10 0.105 0.135 0.12 0.165 -
P/RPS 0.10 0.93 1.16 1.16 0.35 0.18 0.23 -11.20%
P/EPS 0.88 3.53 2.19 55.64 10.16 6.19 13.31 -32.14%
EY 113.26 28.35 45.74 1.80 9.84 16.17 7.52 47.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.50 0.20 0.19 0.24 0.21 0.29 -8.13%
Price Multiplier on Announcement Date
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 29/08/22 24/02/21 12/02/20 28/02/19 27/02/18 25/08/16 27/08/15 -
Price 0.465 0.135 0.105 0.13 0.155 0.12 0.125 -
P/RPS 0.23 0.97 1.22 1.43 0.41 0.18 0.17 4.40%
P/EPS 2.05 3.66 2.30 68.88 11.67 6.19 10.08 -20.33%
EY 48.71 27.30 43.56 1.45 8.57 16.17 9.92 25.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.21 0.23 0.28 0.21 0.22 8.11%

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