[AGES] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 42.52%
YoY- 56.19%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 20,645 15,835 122,126 108,585 115,185 185,441 203,084 -29.62%
PBT 9,917 1,372 5,866 3,585 3,956 5,264 3,953 15.18%
Tax -3 -444 -1,670 -888 -1,214 -1,382 -1,252 -60.43%
NP 9,914 928 4,196 2,697 2,742 3,882 2,701 22.12%
-
NP to SH 10,947 329 4,246 3,077 1,970 4,183 2,221 27.78%
-
Tax Rate 0.03% 32.36% 28.47% 24.77% 30.69% 26.25% 31.67% -
Total Cost 10,731 14,907 117,930 105,888 112,443 181,559 200,383 -36.22%
-
Net Worth 244,121 195,245 195,245 180,813 177,935 136,898 130,721 10.07%
Dividend
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 244,121 195,245 195,245 180,813 177,935 136,898 130,721 10.07%
NOSH 502,108 348,652 348,652 317,216 317,741 126,757 126,914 23.53%
Ratio Analysis
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 48.02% 5.86% 3.44% 2.48% 2.38% 2.09% 1.33% -
ROE 4.48% 0.17% 2.17% 1.70% 1.11% 3.06% 1.70% -
Per Share
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.31 4.54 35.03 34.23 36.25 146.30 160.02 -42.61%
EPS 2.46 0.09 1.22 0.97 0.62 3.30 1.75 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.56 0.56 0.57 0.56 1.08 1.03 -10.23%
Adjusted Per Share Value based on latest NOSH - 316,551
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 6.62 5.08 39.19 34.84 36.96 59.50 65.16 -29.63%
EPS 3.51 0.11 1.36 0.99 0.63 1.34 0.71 27.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7833 0.6265 0.6265 0.5802 0.5709 0.4392 0.4194 10.07%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.10 0.105 0.135 0.12 0.165 0.29 0.285 -
P/RPS 2.32 2.31 0.39 0.35 0.46 0.20 0.18 48.12%
P/EPS 4.37 111.27 11.09 12.37 26.61 8.79 16.29 -18.30%
EY 22.87 0.90 9.02 8.08 3.76 11.38 6.14 22.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.24 0.21 0.29 0.27 0.28 -5.03%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 12/02/20 28/02/19 27/02/18 25/08/16 27/08/15 28/08/14 28/08/13 -
Price 0.105 0.13 0.155 0.12 0.125 0.335 0.275 -
P/RPS 2.43 2.86 0.44 0.35 0.34 0.23 0.17 50.49%
P/EPS 4.59 137.77 12.73 12.37 20.16 10.15 15.71 -17.22%
EY 21.78 0.73 7.86 8.08 4.96 9.85 6.36 20.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.28 0.21 0.22 0.31 0.27 -3.78%

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