[AGES] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -59.63%
YoY- -86.76%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 74,750 14,645 66,045 54,020 133,581 95,437 55,360 4.08%
PBT 3,032 737 -1,064 523 -171 371 464 28.43%
Tax -705 -438 -339 323 -107 -32 -102 29.39%
NP 2,327 299 -1,403 846 -278 339 362 28.15%
-
NP to SH 2,256 264 301 132 997 -237 761 15.58%
-
Tax Rate 23.25% 59.43% - -61.76% - 8.63% 21.98% -
Total Cost 72,423 14,346 67,448 53,174 133,859 95,098 54,998 3.73%
-
Net Worth 193,037 195,245 172,139 176,000 127,115 127,064 124,296 6.04%
Dividend
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 193,037 195,245 172,139 176,000 127,115 127,064 124,296 6.04%
NOSH 376,552 348,652 301,999 319,999 127,115 125,806 126,833 15.61%
Ratio Analysis
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.11% 2.04% -2.12% 1.57% -0.21% 0.36% 0.65% -
ROE 1.17% 0.14% 0.17% 0.08% 0.78% -0.19% 0.61% -
Per Share
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 21.30 4.20 21.87 16.88 105.09 75.86 43.65 -9.12%
EPS 0.64 0.08 0.09 0.09 0.79 -0.19 0.60 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.57 0.55 1.00 1.01 0.98 -7.41%
Adjusted Per Share Value based on latest NOSH - 319,999
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 23.98 4.70 21.19 17.33 42.86 30.62 17.76 4.08%
EPS 0.72 0.08 0.10 0.04 0.32 -0.08 0.24 15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6194 0.6265 0.5523 0.5647 0.4079 0.4077 0.3988 6.04%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.14 0.13 0.14 0.14 0.295 0.20 0.23 -
P/RPS 0.66 3.09 0.64 0.83 0.28 0.26 0.53 2.96%
P/EPS 21.78 171.68 140.47 339.39 37.61 -106.17 38.33 -7.25%
EY 4.59 0.58 0.71 0.29 2.66 -0.94 2.61 7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.25 0.25 0.30 0.20 0.23 1.11%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/19 23/08/18 26/02/16 26/02/15 27/02/14 28/02/13 27/02/12 -
Price 0.15 0.155 0.115 0.175 0.31 0.22 0.22 -
P/RPS 0.70 3.69 0.53 1.04 0.29 0.29 0.50 4.58%
P/EPS 23.34 204.70 115.38 424.24 39.52 -116.78 36.67 -5.84%
EY 4.29 0.49 0.87 0.24 2.53 -0.86 2.73 6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.20 0.32 0.31 0.22 0.22 2.76%

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