[AGES] YoY Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -86.85%
YoY- 153.19%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Revenue 237,089 21,503 10,087 7,256 91,717 48,689 65,604 20.12%
PBT 32,246 5,074 2,222 915 4,669 1,797 2,150 47.18%
Tax 2,222 0 -102 -250 -1,439 -397 -452 -
NP 34,468 5,074 2,120 665 3,230 1,400 1,698 53.68%
-
NP to SH 34,466 5,074 2,004 105 3,164 2,159 713 73.95%
-
Tax Rate -6.89% 0.00% 4.59% 27.32% 30.82% 22.09% 21.02% -
Total Cost 202,621 16,429 7,967 6,591 88,487 47,289 63,906 17.90%
-
Net Worth 358,423 230,800 209,325 195,245 195,245 180,974 149,081 13.33%
Dividend
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Net Worth 358,423 230,800 209,325 195,245 195,245 180,974 149,081 13.33%
NOSH 1,558,363 919,340 428,862 348,652 348,652 317,499 324,090 25.12%
Ratio Analysis
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
NP Margin 14.54% 23.60% 21.02% 9.16% 3.52% 2.88% 2.59% -
ROE 9.62% 2.20% 0.96% 0.05% 1.62% 1.19% 0.48% -
Per Share
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 15.21 2.42 2.46 2.08 26.31 15.34 20.24 -3.99%
EPS 2.44 0.57 0.49 0.03 0.91 0.68 0.22 40.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.26 0.51 0.56 0.56 0.57 0.46 -9.42%
Adjusted Per Share Value based on latest NOSH - 919,340
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 76.07 6.90 3.24 2.33 29.43 15.62 21.05 20.12%
EPS 11.06 1.63 0.64 0.03 1.02 0.69 0.23 73.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.7405 0.6716 0.6265 0.6265 0.5807 0.4783 13.34%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 31/03/22 30/09/20 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 -
Price 0.025 0.125 0.125 0.13 0.135 0.125 0.17 -
P/RPS 0.16 5.16 5.09 6.25 0.51 0.82 0.84 -21.07%
P/EPS 1.13 21.87 25.60 431.66 14.88 18.38 77.27 -45.28%
EY 88.47 4.57 3.91 0.23 6.72 5.44 1.29 82.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.48 0.25 0.23 0.24 0.22 0.37 -15.89%
Price Multiplier on Announcement Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 18/05/22 19/11/20 26/11/19 27/11/18 29/11/17 26/05/16 27/05/15 -
Price 0.215 0.135 0.105 0.12 0.15 0.12 0.18 -
P/RPS 1.41 5.57 4.27 5.77 0.57 0.78 0.89 6.78%
P/EPS 9.72 23.62 21.51 398.46 16.53 17.65 81.82 -26.22%
EY 10.29 4.23 4.65 0.25 6.05 5.67 1.22 35.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.52 0.21 0.21 0.27 0.21 0.39 13.20%

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