[AGES] YoY TTM Result on 30-Jun-2017

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017
Profit Trend
QoQ- 7.63%
YoY- 7.38%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 30/06/17 30/09/16 31/12/16 CAGR
Revenue 233,290 197,143 166,247 161,945 221,044 208,020 2.31%
PBT 40,235 40,391 33,021 7,210 4,260 7,961 38.24%
Tax -319 -1,895 -1,284 -2,865 -1,711 -2,921 -35.76%
NP 39,916 38,496 31,737 4,345 2,549 5,040 51.23%
-
NP to SH 40,131 45,933 31,951 3,201 4,100 4,333 56.03%
-
Tax Rate 0.79% 4.69% 3.89% 39.74% 40.16% 36.69% -
Total Cost 193,374 158,647 134,510 157,600 218,495 202,980 -0.96%
-
Net Worth 304,746 321,609 303,091 191,758 182,069 187,004 10.25%
Dividend
31/12/21 30/09/21 30/06/21 30/06/17 30/09/16 31/12/16 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 30/06/17 30/09/16 31/12/16 CAGR
Net Worth 304,746 321,609 303,091 191,758 182,069 187,004 10.25%
NOSH 1,558,363 1,298,636 1,218,236 348,652 313,913 316,957 37.48%
Ratio Analysis
31/12/21 30/09/21 30/06/21 30/06/17 30/09/16 31/12/16 CAGR
NP Margin 17.11% 19.53% 19.09% 2.68% 1.15% 2.42% -
ROE 13.17% 14.28% 10.54% 1.67% 2.25% 2.32% -
Per Share
31/12/21 30/09/21 30/06/21 30/06/17 30/09/16 31/12/16 CAGR
RPS 16.84 15.32 14.26 46.45 70.42 65.63 -23.80%
EPS 2.90 3.57 2.74 0.92 1.31 1.37 16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.25 0.26 0.55 0.58 0.59 -17.89%
Adjusted Per Share Value based on latest NOSH - 348,652
31/12/21 30/09/21 30/06/21 30/06/17 30/09/16 31/12/16 CAGR
RPS 74.85 63.25 53.34 51.96 70.92 66.74 2.31%
EPS 12.88 14.74 10.25 1.03 1.32 1.39 56.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9778 1.0319 0.9725 0.6153 0.5842 0.60 10.25%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 30/06/17 30/09/16 31/12/16 CAGR
Date 31/12/21 30/09/21 30/06/21 30/06/17 30/09/16 30/12/16 -
Price 0.04 0.08 0.095 0.17 0.115 0.10 -
P/RPS 0.24 0.52 0.67 0.37 0.16 0.15 9.85%
P/EPS 1.38 2.24 3.47 18.52 8.80 7.31 -28.34%
EY 72.43 44.63 28.85 5.40 11.36 13.67 39.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.32 0.37 0.31 0.20 0.17 1.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 30/06/17 30/09/16 31/12/16 CAGR
Date 17/02/22 24/11/21 25/08/21 24/08/17 25/11/16 24/02/17 -
Price 0.025 0.055 0.10 0.135 0.105 0.14 -
P/RPS 0.15 0.36 0.70 0.29 0.15 0.21 -6.50%
P/EPS 0.86 1.54 3.65 14.70 8.04 10.24 -39.05%
EY 115.88 64.92 27.41 6.80 12.44 9.76 63.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.22 0.38 0.25 0.18 0.24 -14.43%

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