[AGES] YoY Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 52.99%
YoY- -77.63%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
Revenue 444,085 153,288 74,022 60,568 118,073 230,986 330,850 3.74%
PBT 57,243 33,312 26,981 2,801 6,129 6,668 9,073 25.87%
Tax -14,860 -1,729 0 -1,029 -1,742 -1,640 -2,064 27.96%
NP 42,383 31,582 26,981 1,772 4,386 5,028 7,009 25.20%
-
NP to SH 42,347 31,582 28,382 1,006 4,500 2,097 6,013 27.61%
-
Tax Rate 25.96% 5.19% 0.00% 36.74% 28.42% 24.60% 22.75% -
Total Cost 401,702 121,705 47,041 58,796 113,686 225,958 323,841 2.72%
-
Net Worth 255,562 358,893 306,286 198,731 195,245 179,321 138,087 7.99%
Dividend
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
Net Worth 255,562 358,893 306,286 198,731 195,245 179,321 138,087 7.99%
NOSH 311,660 1,435,575 502,108 348,652 348,652 314,599 126,685 11.90%
Ratio Analysis
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
NP Margin 9.54% 20.60% 36.45% 2.93% 3.72% 2.18% 2.12% -
ROE 16.57% 8.80% 9.27% 0.51% 2.31% 1.17% 4.35% -
Per Share
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
RPS 213.73 10.68 14.74 17.37 33.87 73.42 261.16 -2.47%
EPS 4.50 2.20 6.12 0.29 1.29 0.67 4.75 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 0.25 0.61 0.57 0.56 0.57 1.09 1.52%
Adjusted Per Share Value based on latest NOSH - 348,652
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
RPS 142.49 49.18 23.75 19.43 37.88 74.11 106.16 3.74%
EPS 13.59 10.13 9.11 0.32 1.44 0.67 1.93 27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.1515 0.9827 0.6376 0.6265 0.5754 0.4431 7.99%
Price Multiplier on Financial Quarter End Date
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
Date 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 30/09/15 30/09/14 -
Price 0.33 0.13 0.065 0.125 0.135 0.14 0.37 -
P/RPS 0.15 1.22 0.44 0.72 0.40 0.19 0.14 0.86%
P/EPS 1.62 5.91 1.15 43.29 10.46 21.00 7.79 -17.81%
EY 61.76 16.92 86.96 2.31 9.56 4.76 12.83 21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.52 0.11 0.22 0.24 0.25 0.34 -2.83%
Price Multiplier on Announcement Date
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 CAGR
Date 25/11/22 21/05/21 04/06/20 30/05/19 24/05/18 26/11/15 27/11/14 -
Price 0.23 0.125 0.175 0.13 0.135 0.145 0.19 -
P/RPS 0.11 1.17 1.19 0.75 0.40 0.20 0.07 5.80%
P/EPS 1.13 5.68 3.10 45.02 10.46 21.75 4.00 -14.60%
EY 88.61 17.60 32.30 2.22 9.56 4.60 24.98 17.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.50 0.29 0.23 0.24 0.25 0.17 1.39%

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