[AGES] YoY 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- -24.87%
YoY- 520.68%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 14,645 66,045 54,020 133,581 95,437 55,360 48,655 -14.79%
PBT 737 -1,064 523 -171 371 464 1,698 -10.52%
Tax -438 -339 323 -107 -32 -102 -1,338 -13.83%
NP 299 -1,403 846 -278 339 362 360 -2.44%
-
NP to SH 264 301 132 997 -237 761 406 -5.57%
-
Tax Rate 59.43% - -61.76% - 8.63% 21.98% 78.80% -
Total Cost 14,346 67,448 53,174 133,859 95,098 54,998 48,295 -14.94%
-
Net Worth 195,245 172,139 176,000 127,115 127,064 124,296 118,749 6.85%
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 195,245 172,139 176,000 127,115 127,064 124,296 118,749 6.85%
NOSH 348,652 301,999 319,999 127,115 125,806 126,833 125,000 14.65%
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 2.04% -2.12% 1.57% -0.21% 0.36% 0.65% 0.74% -
ROE 0.14% 0.17% 0.08% 0.78% -0.19% 0.61% 0.34% -
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 4.20 21.87 16.88 105.09 75.86 43.65 38.92 -25.68%
EPS 0.08 0.09 0.09 0.79 -0.19 0.60 0.32 -16.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.57 0.55 1.00 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 4.70 21.19 17.33 42.86 30.62 17.76 15.61 -14.78%
EPS 0.08 0.10 0.04 0.32 -0.08 0.24 0.13 -6.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.5523 0.5647 0.4079 0.4077 0.3988 0.381 6.85%
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 3.09 0.64 0.83 0.28 0.26 0.53 0.64 23.35%
P/EPS 171.68 140.47 339.39 37.61 -106.17 38.33 76.97 11.28%
EY 0.58 0.71 0.29 2.66 -0.94 2.61 1.30 -10.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.25 0.30 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 3.69 0.53 1.04 0.29 0.29 0.50 0.62 26.84%
P/EPS 204.70 115.38 424.24 39.52 -116.78 36.67 73.89 14.54%
EY 0.49 0.87 0.24 2.53 -0.86 2.73 1.35 -12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.32 0.31 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