[AGES] YoY TTM Result on 30-Jun-2020 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 63.89%
YoY- 1181.43%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 91,444 120,176 89,887 239,285 302,158 422,602 266,591 -13.29%
PBT 37,531 5,133 5,054 3,937 7,328 5,797 5,764 28.37%
Tax 0 -1,477 -1,639 -1,569 -1,225 -1,814 -1,696 -
NP 37,531 3,656 3,415 2,368 6,103 3,983 4,068 34.47%
-
NP to SH 38,584 3,011 3,570 1,874 4,642 4,545 3,802 36.19%
-
Tax Rate 0.00% 28.77% 32.43% 39.85% 16.72% 31.29% 29.42% -
Total Cost 53,913 116,520 86,472 236,917 296,055 418,619 262,523 -19.02%
-
Net Worth 293,171 193,037 195,245 172,139 176,000 127,115 127,064 11.79%
Dividend
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 293,171 193,037 195,245 172,139 176,000 127,115 127,064 11.79%
NOSH 843,960 376,552 348,652 301,999 319,999 127,115 125,806 28.88%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 41.04% 3.04% 3.80% 0.99% 2.02% 0.94% 1.53% -
ROE 13.16% 1.56% 1.83% 1.09% 2.64% 3.58% 2.99% -
Per Share
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.72 34.24 25.78 79.23 94.42 332.46 211.91 -30.57%
EPS 5.79 0.86 1.02 0.62 1.45 3.58 3.02 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.55 0.56 0.57 0.55 1.00 1.01 -10.48%
Adjusted Per Share Value based on latest NOSH - 843,960
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 29.34 38.56 28.84 76.78 96.95 135.59 85.54 -13.29%
EPS 12.38 0.97 1.15 0.60 1.49 1.46 1.22 36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9407 0.6194 0.6265 0.5523 0.5647 0.4079 0.4077 11.79%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.15 0.14 0.13 0.14 0.14 0.295 0.20 -
P/RPS 1.09 0.41 0.50 0.18 0.15 0.09 0.09 39.44%
P/EPS 2.59 16.32 12.70 22.56 9.65 8.25 6.62 -11.75%
EY 38.61 6.13 7.88 4.43 10.36 12.12 15.11 13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.23 0.25 0.25 0.30 0.20 7.32%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 30/08/19 23/08/18 26/02/16 26/02/15 27/02/14 28/02/13 -
Price 0.155 0.15 0.155 0.115 0.175 0.31 0.22 -
P/RPS 1.13 0.44 0.60 0.15 0.19 0.09 0.10 38.16%
P/EPS 2.68 17.48 15.14 18.53 12.06 8.67 7.28 -12.47%
EY 37.36 5.72 6.61 5.40 8.29 11.53 13.74 14.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.28 0.20 0.32 0.31 0.22 6.38%

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