[AGES] YoY Cumulative Quarter Result on 30-Jun-2021

Stock
[AGES] AGESON BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021
Profit Trend
QoQ- 34.89%
YoY- -17.19%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
Revenue 496,255 133,229 52,399 166,247 0 62,510 154,999 20.44%
PBT -108,106 25,967 12,444 33,021 0 2,834 5,324 -
Tax -15,555 -332 -611 -1,284 0 -832 -1,372 47.43%
NP -123,661 25,635 11,833 31,737 0 2,002 3,952 -
-
NP to SH -123,600 25,636 19,056 31,951 0 1,945 3,799 -
-
Tax Rate - 1.28% 4.91% 3.89% - 29.36% 25.77% -
Total Cost 619,916 107,594 40,566 134,510 0 60,508 151,047 25.32%
-
Net Worth 236,861 304,746 321,609 303,091 187,004 191,758 183,618 4.15%
Dividend
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
Net Worth 236,861 304,746 321,609 303,091 187,004 191,758 183,618 4.15%
NOSH 311,660 1,558,363 1,298,636 1,218,236 316,957 348,652 316,583 -0.25%
Ratio Analysis
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
NP Margin -24.92% 19.24% 22.58% 19.09% 0.00% 3.20% 2.55% -
ROE -52.18% 8.41% 5.93% 10.54% 0.00% 1.01% 2.07% -
Per Share
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
RPS 159.23 9.62 4.07 14.26 0.00 17.93 48.96 20.74%
EPS -14.75 1.85 1.48 1.56 0.00 0.56 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.22 0.25 0.26 0.59 0.55 0.58 4.41%
Adjusted Per Share Value based on latest NOSH - 1,218,236
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
RPS 159.23 42.75 16.81 53.34 0.00 20.06 49.73 20.44%
EPS -39.66 8.23 6.11 10.25 0.00 0.62 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.9778 1.0319 0.9725 0.60 0.6153 0.5892 4.15%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
Date 30/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 -
Price 0.205 0.04 0.08 0.095 0.185 0.17 0.115 -
P/RPS 0.13 0.42 1.96 0.67 0.00 0.95 0.23 -8.71%
P/EPS -0.52 2.16 5.40 3.47 0.00 30.47 9.58 -
EY -193.46 46.27 18.52 28.85 0.00 3.28 10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.18 0.32 0.37 0.31 0.31 0.20 4.91%
Price Multiplier on Announcement Date
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
Date 24/02/23 17/02/22 24/11/21 25/08/21 25/05/17 24/08/17 25/11/16 -
Price 0.155 0.025 0.055 0.10 0.19 0.135 0.105 -
P/RPS 0.10 0.26 1.35 0.70 0.00 0.75 0.21 -11.18%
P/EPS -0.39 1.35 3.71 3.65 0.00 24.20 8.75 -
EY -255.86 74.03 26.93 27.41 0.00 4.13 11.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.11 0.22 0.38 0.32 0.25 0.18 1.69%

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