[AGES] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 144.03%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Revenue 116,664 44,683 10,588 8,579 30,409 59,896 49,581 12.99%
PBT 2,961 13,679 7,695 457 1,197 1,788 1,806 7.31%
Tax 1,633 -1,297 99 -194 -231 -491 -762 -
NP 4,594 12,382 7,794 263 966 1,297 1,044 23.55%
-
NP to SH 4,755 12,382 8,943 224 1,082 918 1,257 20.91%
-
Tax Rate -55.15% 9.48% -1.29% 42.45% 19.30% 27.46% 42.19% -
Total Cost 112,070 32,301 2,794 8,316 29,443 58,599 48,537 12.68%
-
Net Worth 211,236 246,282 244,121 195,245 195,245 180,434 175,979 2.64%
Dividend
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Net Worth 211,236 246,282 244,121 195,245 195,245 180,434 175,979 2.64%
NOSH 311,660 1,022,209 502,108 348,652 348,652 316,551 314,249 -0.11%
Ratio Analysis
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
NP Margin 3.94% 27.71% 73.61% 3.07% 3.18% 2.17% 2.11% -
ROE 2.25% 5.03% 3.66% 0.11% 0.55% 0.51% 0.71% -
Per Share
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 67.38 4.72 2.21 2.46 8.72 18.92 15.78 23.02%
EPS 2.74 1.31 1.87 0.06 0.31 0.29 0.40 31.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.26 0.51 0.56 0.56 0.57 0.56 11.75%
Adjusted Per Share Value based on latest NOSH - 1,022,209
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 37.43 14.34 3.40 2.75 9.76 19.22 15.91 12.98%
EPS 1.53 3.97 2.87 0.07 0.35 0.29 0.40 21.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6778 0.7902 0.7833 0.6265 0.6265 0.5789 0.5646 2.64%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 30/06/22 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 -
Price 0.20 0.13 0.10 0.105 0.135 0.12 0.165 -
P/RPS 0.30 2.76 4.52 4.27 1.55 0.63 1.05 -16.37%
P/EPS 7.28 9.95 5.35 163.43 43.50 41.38 41.25 -21.93%
EY 13.73 10.06 18.68 0.61 2.30 2.42 2.42 28.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.50 0.20 0.19 0.24 0.21 0.29 -8.13%
Price Multiplier on Announcement Date
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 29/08/22 24/02/21 12/02/20 28/02/19 27/02/18 25/08/16 27/08/15 -
Price 0.465 0.135 0.105 0.13 0.155 0.12 0.125 -
P/RPS 0.69 2.86 4.75 5.28 1.78 0.63 0.79 -1.91%
P/EPS 16.93 10.33 5.62 202.34 49.95 41.38 31.25 -8.37%
EY 5.91 9.68 17.79 0.49 2.00 2.42 3.20 9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.21 0.23 0.28 0.21 0.22 8.11%

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