[AGES] YoY Cumulative Quarter Result on 31-Mar-2017

Stock
[AGES] AGESON BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/17 30/09/16 31/12/16 CAGR
Revenue 133,229 52,399 166,247 0 154,999 208,020 -8.52%
PBT 25,967 12,444 33,021 0 5,324 7,961 26.65%
Tax -332 -611 -1,284 0 -1,372 -2,921 -35.25%
NP 25,635 11,833 31,737 0 3,952 5,040 38.42%
-
NP to SH 25,636 19,056 31,951 0 3,799 4,333 42.66%
-
Tax Rate 1.28% 4.91% 3.89% - 25.77% 36.69% -
Total Cost 107,594 40,566 134,510 0 151,047 202,980 -11.91%
-
Net Worth 304,746 321,609 303,091 187,004 183,618 187,004 10.25%
Dividend
31/12/21 30/09/21 30/06/21 31/03/17 30/09/16 31/12/16 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/17 30/09/16 31/12/16 CAGR
Net Worth 304,746 321,609 303,091 187,004 183,618 187,004 10.25%
NOSH 1,558,363 1,298,636 1,218,236 316,957 316,583 316,957 37.48%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/17 30/09/16 31/12/16 CAGR
NP Margin 19.24% 22.58% 19.09% 0.00% 2.55% 2.42% -
ROE 8.41% 5.93% 10.54% 0.00% 2.07% 2.32% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/17 30/09/16 31/12/16 CAGR
RPS 9.62 4.07 14.26 0.00 48.96 65.63 -31.87%
EPS 1.85 1.48 1.56 0.00 1.20 1.37 6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.25 0.26 0.59 0.58 0.59 -17.89%
Adjusted Per Share Value based on latest NOSH - 316,957
31/12/21 30/09/21 30/06/21 31/03/17 30/09/16 31/12/16 CAGR
RPS 42.75 16.81 53.34 0.00 49.73 66.74 -8.51%
EPS 8.23 6.11 10.25 0.00 1.22 1.39 42.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9778 1.0319 0.9725 0.60 0.5892 0.60 10.25%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/17 30/09/16 31/12/16 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/17 30/09/16 30/12/16 -
Price 0.04 0.08 0.095 0.185 0.115 0.10 -
P/RPS 0.42 1.96 0.67 0.00 0.23 0.15 22.85%
P/EPS 2.16 5.40 3.47 0.00 9.58 7.31 -21.62%
EY 46.27 18.52 28.85 0.00 10.43 13.67 27.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.32 0.37 0.31 0.20 0.17 1.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/17 30/09/16 31/12/16 CAGR
Date 17/02/22 24/11/21 25/08/21 25/05/17 25/11/16 24/02/17 -
Price 0.025 0.055 0.10 0.19 0.105 0.14 -
P/RPS 0.26 1.35 0.70 0.00 0.21 0.21 4.36%
P/EPS 1.35 3.71 3.65 0.00 8.75 10.24 -33.30%
EY 74.03 26.93 27.41 0.00 11.43 9.76 49.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.22 0.38 0.32 0.18 0.24 -14.43%

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