[AGES] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 28.1%
YoY- 19.54%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 152,397 239,285 302,158 422,602 266,591 181,849 191,925 -3.02%
PBT 7,888 3,937 7,328 5,797 5,764 4,123 4,653 7.28%
Tax -2,471 -1,569 -1,225 -1,814 -1,696 -1,212 -2,383 0.48%
NP 5,417 2,368 6,103 3,983 4,068 2,911 2,270 12.29%
-
NP to SH 5,515 1,874 4,642 4,545 3,802 3,311 2,268 12.57%
-
Tax Rate 31.33% 39.85% 16.72% 31.29% 29.42% 29.40% 51.21% -
Total Cost 146,980 236,917 296,055 418,619 262,523 178,938 189,655 -3.34%
-
Net Worth 195,245 181,144 174,727 133,164 127,968 124,321 120,127 6.68%
Dividend
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 195,245 181,144 174,727 133,164 127,968 124,321 120,127 6.68%
NOSH 348,652 317,796 317,687 126,822 126,701 126,858 126,449 14.47%
Ratio Analysis
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.55% 0.99% 2.02% 0.94% 1.53% 1.60% 1.18% -
ROE 2.82% 1.03% 2.66% 3.41% 2.97% 2.66% 1.89% -
Per Share
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.71 75.30 95.11 333.22 210.41 143.35 151.78 -15.29%
EPS 1.58 0.59 3.09 3.59 3.00 2.61 1.79 -1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.57 0.55 1.05 1.01 0.98 0.95 -6.80%
Adjusted Per Share Value based on latest NOSH - 127,115
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.90 76.78 96.95 135.59 85.54 58.35 61.58 -3.02%
EPS 1.77 0.60 1.49 1.46 1.22 1.06 0.73 12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.5812 0.5606 0.4273 0.4106 0.3989 0.3854 6.69%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.13 0.14 0.14 0.295 0.20 0.23 0.25 -
P/RPS 0.30 0.19 0.15 0.09 0.10 0.16 0.16 8.74%
P/EPS 8.22 23.74 9.58 8.23 6.66 8.81 13.94 -6.79%
EY 12.17 4.21 10.44 12.15 15.00 11.35 7.17 7.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.25 0.28 0.20 0.23 0.26 -1.62%
Price Multiplier on Announcement Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/08/18 26/02/16 26/02/15 27/02/14 28/02/13 27/02/12 28/02/11 -
Price 0.155 0.115 0.175 0.31 0.22 0.22 0.24 -
P/RPS 0.35 0.15 0.18 0.09 0.10 0.15 0.16 10.99%
P/EPS 9.80 19.50 11.98 8.65 7.33 8.43 13.38 -4.06%
EY 10.21 5.13 8.35 11.56 13.64 11.86 7.47 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.32 0.30 0.22 0.22 0.25 1.52%

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