[AGES] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -29.81%
YoY- -69.04%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 130,297 60,071 97,704 227,260 381,719 384,458 226,514 -7.10%
PBT 23,268 2,838 5,714 5,524 6,634 6,339 5,857 20.18%
Tax -705 -1,210 -1,664 -907 -1,655 -1,739 -1,766 -11.51%
NP 22,563 1,628 4,050 4,617 4,979 4,600 4,091 25.55%
-
NP to SH 23,543 1,019 4,451 1,705 5,507 3,311 4,800 23.60%
-
Tax Rate 3.03% 42.64% 29.12% 16.42% 24.95% 27.43% 30.15% -
Total Cost 107,734 58,443 93,654 222,643 376,740 379,858 222,423 -9.20%
-
Net Worth 306,286 198,731 195,245 188,575 137,088 132,699 126,923 12.45%
Dividend
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 306,286 198,731 195,245 188,575 137,088 132,699 126,923 12.45%
NOSH 502,108 348,652 348,652 330,833 125,769 126,380 126,923 20.11%
Ratio Analysis
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 17.32% 2.71% 4.15% 2.03% 1.30% 1.20% 1.81% -
ROE 7.69% 0.51% 2.28% 0.90% 4.02% 2.50% 3.78% -
Per Share
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.95 17.23 28.02 68.69 303.51 304.21 178.47 -22.66%
EPS 4.69 0.29 1.28 0.52 4.38 2.62 3.78 2.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.57 0.56 0.57 1.09 1.05 1.00 -6.37%
Adjusted Per Share Value based on latest NOSH - 330,833
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.81 19.27 31.35 72.92 122.48 123.36 72.68 -7.10%
EPS 7.55 0.33 1.43 0.55 1.77 1.06 1.54 23.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9827 0.6376 0.6265 0.6051 0.4399 0.4258 0.4072 12.45%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/03/19 30/03/18 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.065 0.125 0.135 0.14 0.37 0.305 0.19 -
P/RPS 0.25 0.73 0.48 0.20 0.12 0.10 0.11 11.56%
P/EPS 1.39 42.77 10.57 27.17 8.45 11.64 5.02 -15.72%
EY 72.14 2.34 9.46 3.68 11.83 8.59 19.90 18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.22 0.24 0.25 0.34 0.29 0.19 -7.02%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 04/06/20 30/05/19 24/05/18 26/11/15 27/11/14 28/11/13 27/11/12 -
Price 0.175 0.13 0.135 0.145 0.19 0.305 0.21 -
P/RPS 0.67 0.75 0.48 0.21 0.06 0.10 0.12 25.75%
P/EPS 3.73 44.48 10.57 28.14 4.34 11.64 5.55 -5.15%
EY 26.79 2.25 9.46 3.55 23.05 8.59 18.01 5.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.24 0.25 0.17 0.29 0.21 4.39%

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