[AGES] YoY 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- 32.63%
YoY- -52.22%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
Revenue 52,170 80,830 52,399 51,281 40,048 22,462 46,414 1.88%
PBT -165,349 13,523 12,444 8,037 1,437 1,397 1,739 -
Tax -695 279 -611 13 -369 -463 -484 5.95%
NP -166,044 13,802 11,833 8,050 1,068 934 1,255 -
-
NP to SH -165,947 6,580 19,056 8,264 800 1,145 722 -
-
Tax Rate - -2.06% 4.91% -0.16% 25.68% 33.14% 27.83% -
Total Cost 218,214 67,028 40,566 43,231 38,980 21,528 45,159 28.64%
-
Net Worth 236,861 304,746 321,609 303,091 187,004 191,758 182,069 4.29%
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 236,861 304,746 321,609 303,091 187,004 191,758 182,069 4.29%
NOSH 311,660 1,558,363 1,298,636 1,218,236 316,957 348,652 313,913 -0.11%
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 -318.27% 17.08% 22.58% 15.70% 2.67% 4.16% 2.70% -
ROE -70.06% 2.16% 5.93% 2.73% 0.43% 0.60% 0.40% -
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 16.74 5.84 4.07 4.40 12.64 6.44 14.79 1.99%
EPS -53.25 1.00 1.48 0.71 0.25 0.33 0.23 -
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 16.74 25.93 16.81 16.45 12.85 7.21 14.89 1.88%
EPS -53.25 2.11 6.11 2.65 0.26 0.37 0.23 -
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 0.5842 4.29%
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 1.22 0.69 1.96 2.16 1.46 2.64 0.78 7.41%
P/EPS -0.39 8.42 5.40 13.40 73.30 51.76 50.00 -
EY -259.74 11.88 18.52 7.46 1.36 1.93 2.00 -
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 0.93 0.43 1.35 2.27 1.50 2.10 0.71 4.40%
P/EPS -0.29 5.26 3.71 14.11 75.28 41.11 45.65 -
EY -343.52 19.00 26.93 7.09 1.33 2.43 2.19 -
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