[AGES] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 18.87%
YoY- -11.56%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 232,685 231,902 404,959 363,633 221,474 175,375 191,905 3.26%
PBT 3,566 6,020 7,108 6,580 4,419 4,712 -8,713 -
Tax -1,243 -1,057 -1,944 -2,034 -876 -2,318 -2,472 -10.81%
NP 2,323 4,963 5,164 4,546 3,543 2,394 -11,185 -
-
NP to SH 2,981 2,429 6,507 3,634 4,109 2,403 -9,844 -
-
Tax Rate 34.86% 17.56% 27.35% 30.91% 19.82% 49.19% - -
Total Cost 230,362 226,939 399,795 359,087 217,931 172,981 203,090 2.12%
-
Net Worth 180,434 175,979 136,716 131,180 126,874 123,836 120,079 7.01%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 180,434 175,979 136,716 131,180 126,874 123,836 120,079 7.01%
NOSH 316,551 314,249 126,589 127,360 126,874 127,666 126,400 16.51%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.00% 2.14% 1.28% 1.25% 1.60% 1.37% -5.83% -
ROE 1.65% 1.38% 4.76% 2.77% 3.24% 1.94% -8.20% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 73.51 73.80 319.90 285.52 174.56 137.37 151.82 -11.37%
EPS 0.94 0.77 5.14 2.85 3.24 1.88 -7.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 1.08 1.03 1.00 0.97 0.95 -8.15%
Adjusted Per Share Value based on latest NOSH - 127,360
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.66 74.41 129.93 116.67 71.06 56.27 61.57 3.26%
EPS 0.96 0.78 2.09 1.17 1.32 0.77 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5789 0.5646 0.4387 0.4209 0.4071 0.3973 0.3853 7.01%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.12 0.165 0.29 0.285 0.20 0.22 0.33 -
P/RPS 0.16 0.22 0.09 0.10 0.11 0.16 0.22 -5.16%
P/EPS 12.74 21.35 5.64 9.99 6.18 11.69 -4.24 -
EY 7.85 4.68 17.72 10.01 16.19 8.56 -23.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.29 0.27 0.28 0.20 0.23 0.35 -8.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 28/08/13 28/08/12 22/08/11 24/08/10 -
Price 0.12 0.125 0.335 0.275 0.22 0.20 0.27 -
P/RPS 0.16 0.17 0.10 0.10 0.13 0.15 0.18 -1.94%
P/EPS 12.74 16.17 6.52 9.64 6.79 10.63 -3.47 -
EY 7.85 6.18 15.34 10.38 14.72 9.41 -28.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.31 0.27 0.22 0.21 0.28 -4.67%

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