[AGES] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -2.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
Revenue 153,288 74,022 60,568 118,073 230,986 330,850 385,361 -11.56%
PBT 33,312 26,981 2,801 6,129 6,668 9,073 7,957 21.02%
Tax -1,729 0 -1,029 -1,742 -1,640 -2,064 -2,276 -3.59%
NP 31,582 26,981 1,772 4,386 5,028 7,009 5,681 25.68%
-
NP to SH 31,582 28,382 1,006 4,500 2,097 6,013 4,730 28.79%
-
Tax Rate 5.19% 0.00% 36.74% 28.42% 24.60% 22.75% 28.60% -
Total Cost 121,705 47,041 58,796 113,686 225,958 323,841 379,680 -14.06%
-
Net Worth 358,893 306,286 198,731 195,245 179,321 138,087 133,049 14.13%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 358,893 306,286 198,731 195,245 179,321 138,087 133,049 14.13%
NOSH 1,435,575 502,108 348,652 348,652 314,599 126,685 126,714 38.19%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 20.60% 36.45% 2.93% 3.72% 2.18% 2.12% 1.47% -
ROE 8.80% 9.27% 0.51% 2.31% 1.17% 4.35% 3.56% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.68 14.74 17.37 33.87 73.42 261.16 304.12 -36.00%
EPS 2.20 6.12 0.29 1.29 0.67 4.75 3.73 -6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.61 0.57 0.56 0.57 1.09 1.05 -17.40%
Adjusted Per Share Value based on latest NOSH - 348,652
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
RPS 49.18 23.75 19.43 37.88 74.11 106.16 123.65 -11.56%
EPS 10.13 9.11 0.32 1.44 0.67 1.93 1.52 28.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1515 0.9827 0.6376 0.6265 0.5754 0.4431 0.4269 14.13%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 30/09/15 30/09/14 30/09/13 -
Price 0.13 0.065 0.125 0.135 0.14 0.37 0.305 -
P/RPS 1.22 0.44 0.72 0.40 0.19 0.14 0.10 39.56%
P/EPS 5.91 1.15 43.29 10.46 21.00 7.79 8.17 -4.22%
EY 16.92 86.96 2.31 9.56 4.76 12.83 12.24 4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.11 0.22 0.24 0.25 0.34 0.29 8.09%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
Date 21/05/21 04/06/20 30/05/19 24/05/18 26/11/15 27/11/14 28/11/13 -
Price 0.125 0.175 0.13 0.135 0.145 0.19 0.305 -
P/RPS 1.17 1.19 0.75 0.40 0.20 0.07 0.10 38.78%
P/EPS 5.68 3.10 45.02 10.46 21.75 4.00 8.17 -4.72%
EY 17.60 32.30 2.22 9.56 4.60 24.98 12.24 4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.29 0.23 0.24 0.25 0.17 0.29 7.52%

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