[AGES] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 34.19%
YoY- 41.71%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Revenue 103,860 21,503 10,087 7,256 29,207 48,689 65,604 6.77%
PBT 6,279 5,074 2,222 915 1,835 1,797 2,150 16.53%
Tax 2,554 0 -102 -250 -607 -397 -452 -
NP 8,833 5,074 2,120 665 1,228 1,400 1,698 26.54%
-
NP to SH 8,830 5,074 2,004 105 1,219 2,159 713 43.21%
-
Tax Rate -40.68% 0.00% 4.59% 27.32% 33.08% 22.09% 21.02% -
Total Cost 95,027 16,429 7,967 6,591 27,979 47,289 63,906 5.82%
-
Net Worth 358,423 230,800 209,325 195,245 195,245 180,974 149,081 13.33%
Dividend
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Net Worth 358,423 230,800 209,325 195,245 195,245 180,974 149,081 13.33%
NOSH 1,558,363 919,340 428,862 348,652 348,652 317,499 324,090 25.12%
Ratio Analysis
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
NP Margin 8.50% 23.60% 21.02% 9.16% 4.20% 2.88% 2.59% -
ROE 2.46% 2.20% 0.96% 0.05% 0.62% 1.19% 0.48% -
Per Share
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 6.66 2.42 2.46 2.08 8.38 15.34 20.24 -14.67%
EPS 0.57 0.57 0.49 0.03 0.35 0.68 0.22 14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.26 0.51 0.56 0.56 0.57 0.46 -9.42%
Adjusted Per Share Value based on latest NOSH - 1,558,363
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 33.32 6.90 3.24 2.33 9.37 15.62 21.05 6.77%
EPS 2.83 1.63 0.64 0.03 0.39 0.69 0.23 43.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.7405 0.6716 0.6265 0.6265 0.5807 0.4783 13.34%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 31/03/22 30/09/20 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 -
Price 0.025 0.125 0.125 0.13 0.135 0.125 0.17 -
P/RPS 0.38 5.16 5.09 6.25 1.61 0.82 0.84 -10.70%
P/EPS 4.41 21.87 25.60 431.66 38.61 18.38 77.27 -33.55%
EY 22.66 4.57 3.91 0.23 2.59 5.44 1.29 50.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.48 0.25 0.23 0.24 0.22 0.37 -15.89%
Price Multiplier on Announcement Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 18/05/22 19/11/20 26/11/19 27/11/18 29/11/17 26/05/16 27/05/15 -
Price 0.215 0.135 0.105 0.12 0.15 0.12 0.18 -
P/RPS 3.23 5.57 4.27 5.77 1.79 0.78 0.89 20.20%
P/EPS 37.94 23.62 21.51 398.46 42.90 17.65 81.82 -10.38%
EY 2.64 4.23 4.65 0.25 2.33 5.67 1.22 11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.52 0.21 0.21 0.27 0.21 0.39 13.20%

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