[AGES] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -38.56%
YoY- -64.22%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 29,024 137,575 194,756 262,416 369,092 358,432 152,212 -22.49%
PBT 3,660 7,003 7,188 8,600 10,596 7,608 7,468 -10.38%
Tax -1,000 -2,158 -1,588 -1,808 -2,700 -1,644 -2,976 -15.43%
NP 2,660 4,845 5,600 6,792 7,896 5,964 4,492 -7.74%
-
NP to SH 420 4,746 8,636 2,852 7,972 2,516 5,496 -32.65%
-
Tax Rate 27.32% 30.82% 22.09% 21.02% 25.48% 21.61% 39.85% -
Total Cost 26,364 132,730 189,156 255,624 361,196 352,468 147,720 -23.27%
-
Net Worth 195,245 195,245 180,974 149,081 135,828 129,573 125,949 6.97%
Dividend
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 195,245 195,245 180,974 149,081 135,828 129,573 125,949 6.97%
NOSH 348,652 348,652 317,499 324,090 126,942 125,800 127,222 16.76%
Ratio Analysis
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.16% 3.52% 2.88% 2.59% 2.14% 1.66% 2.95% -
ROE 0.22% 2.43% 4.77% 1.91% 5.87% 1.94% 4.36% -
Per Share
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.32 39.46 61.34 80.97 290.75 284.92 119.64 -33.62%
EPS 0.12 1.37 2.72 0.88 6.28 2.00 4.32 -42.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.57 0.46 1.07 1.03 0.99 -8.38%
Adjusted Per Share Value based on latest NOSH - 324,090
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.31 44.14 62.49 84.20 118.43 115.01 48.84 -22.49%
EPS 0.13 1.52 2.77 0.92 2.56 0.81 1.76 -33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6265 0.5807 0.4783 0.4358 0.4157 0.4041 6.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.13 0.135 0.125 0.17 0.315 0.20 0.23 -
P/RPS 1.56 0.34 0.20 0.21 0.11 0.07 0.19 38.22%
P/EPS 107.92 9.92 4.60 19.32 5.02 10.00 5.32 58.84%
EY 0.93 10.08 21.76 5.18 19.94 10.00 18.78 -37.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.22 0.37 0.29 0.19 0.23 0.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 27/11/18 29/11/17 26/05/16 27/05/15 29/05/14 29/05/13 24/05/12 -
Price 0.12 0.15 0.12 0.18 0.34 0.265 0.20 -
P/RPS 1.44 0.38 0.20 0.22 0.12 0.09 0.17 38.88%
P/EPS 99.61 11.02 4.41 20.45 5.41 13.25 4.63 60.28%
EY 1.00 9.07 22.67 4.89 18.47 7.55 21.60 -37.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.21 0.39 0.32 0.26 0.20 0.75%

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