[AGES] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 76.3%
YoY- -42.6%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 8,579 30,409 59,896 49,581 93,168 113,476 67,989 -27.24%
PBT 457 1,197 1,788 1,806 2,615 2,051 1,270 -14.53%
Tax -194 -231 -491 -762 -707 -841 -170 2.05%
NP 263 966 1,297 1,044 1,908 1,210 1,100 -19.74%
-
NP to SH 224 1,082 918 1,257 2,190 1,592 1,015 -20.72%
-
Tax Rate 42.45% 19.30% 27.46% 42.19% 27.04% 41.00% 13.39% -
Total Cost 8,316 29,443 58,599 48,537 91,260 112,266 66,889 -27.41%
-
Net Worth 195,245 195,245 180,434 175,979 136,716 131,180 126,874 6.84%
Dividend
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 195,245 195,245 180,434 175,979 136,716 131,180 126,874 6.84%
NOSH 348,652 348,652 316,551 314,249 126,589 127,360 126,874 16.80%
Ratio Analysis
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.07% 3.18% 2.17% 2.11% 2.05% 1.07% 1.62% -
ROE 0.11% 0.55% 0.51% 0.71% 1.60% 1.21% 0.80% -
Per Share
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.46 8.72 18.92 15.78 73.60 89.10 53.59 -37.72%
EPS 0.06 0.31 0.29 0.40 1.73 1.25 0.80 -32.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.57 0.56 1.08 1.03 1.00 -8.52%
Adjusted Per Share Value based on latest NOSH - 314,249
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.75 9.76 19.22 15.91 29.89 36.41 21.81 -27.25%
EPS 0.07 0.35 0.29 0.40 0.70 0.51 0.33 -21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6265 0.5789 0.5646 0.4387 0.4209 0.4071 6.84%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.105 0.135 0.12 0.165 0.29 0.285 0.20 -
P/RPS 4.27 1.55 0.63 1.05 0.39 0.32 0.37 45.62%
P/EPS 163.43 43.50 41.38 41.25 16.76 22.80 25.00 33.44%
EY 0.61 2.30 2.42 2.42 5.97 4.39 4.00 -25.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.21 0.29 0.27 0.28 0.20 -0.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/19 27/02/18 25/08/16 27/08/15 28/08/14 28/08/13 28/08/12 -
Price 0.13 0.155 0.12 0.125 0.335 0.275 0.22 -
P/RPS 5.28 1.78 0.63 0.79 0.46 0.31 0.41 48.10%
P/EPS 202.34 49.95 41.38 31.25 19.36 22.00 27.50 35.89%
EY 0.49 2.00 2.42 3.20 5.16 4.55 3.64 -26.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.21 0.22 0.31 0.27 0.22 0.68%

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