[AGES] YoY Quarter Result on 31-Mar-2018 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -7.12%
YoY- 25.63%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
Revenue 48,780 34,872 29,591 15,626 58,055 62,697 85,937 -7.26%
PBT 6,231 10,319 729 1,285 1,045 1,541 2,015 16.23%
Tax 0 3 -328 -363 -16 -166 -455 -
NP 6,231 10,322 401 922 1,029 1,375 1,560 20.26%
-
NP to SH 6,231 10,340 426 1,005 -397 327 1,327 22.88%
-
Tax Rate 0.00% -0.03% 44.99% 28.25% 1.53% 10.77% 22.58% -
Total Cost 42,549 24,550 29,190 14,704 57,026 61,322 84,377 -8.71%
-
Net Worth 273,289 306,286 198,731 195,245 188,575 137,088 132,699 10.10%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 273,289 306,286 198,731 195,245 188,575 137,088 132,699 10.10%
NOSH 1,093,157 502,108 348,652 348,652 330,833 125,769 126,380 33.31%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.77% 29.60% 1.36% 5.90% 1.77% 2.19% 1.82% -
ROE 2.28% 3.38% 0.21% 0.51% -0.21% 0.24% 1.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.46 6.95 8.49 4.48 17.55 49.85 68.00 -30.44%
EPS 0.57 2.06 0.12 0.29 -0.12 0.26 1.05 -7.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.61 0.57 0.56 0.57 1.09 1.05 -17.40%
Adjusted Per Share Value based on latest NOSH - 348,652
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.65 11.19 9.49 5.01 18.63 20.12 27.57 -7.26%
EPS 2.00 3.32 0.14 0.32 -0.13 0.10 0.43 22.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8769 0.9827 0.6376 0.6265 0.6051 0.4399 0.4258 10.10%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 30/09/15 30/09/14 30/09/13 -
Price 0.13 0.065 0.125 0.135 0.14 0.37 0.305 -
P/RPS 2.91 0.94 1.47 3.01 0.80 0.74 0.45 28.24%
P/EPS 22.81 3.16 102.30 46.83 -116.67 142.31 29.05 -3.17%
EY 4.38 31.68 0.98 2.14 -0.86 0.70 3.44 3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.11 0.22 0.24 0.25 0.34 0.29 8.09%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 CAGR
Date 21/05/21 04/06/20 30/05/19 24/05/18 26/11/15 27/11/14 28/11/13 -
Price 0.125 0.175 0.13 0.135 0.145 0.19 0.305 -
P/RPS 2.80 2.52 1.53 3.01 0.83 0.38 0.45 27.58%
P/EPS 21.93 8.50 106.40 46.83 -120.83 73.08 29.05 -3.67%
EY 4.56 11.77 0.94 2.14 -0.83 1.37 3.44 3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.29 0.23 0.24 0.25 0.17 0.29 7.52%

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