[AGES] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 15.53%
YoY- -9.8%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 102,860 123,007 67,936 144,738 222,370 275,489 425,267 -19.59%
PBT 40,383 6,440 4,134 7,306 3,584 6,829 6,544 32.27%
Tax 102 -1,329 -1,282 -2,988 -1,514 -1,002 -2,078 -
NP 40,485 5,111 2,852 4,318 2,070 5,827 4,466 40.32%
-
NP to SH 41,654 4,910 2,456 3,698 3,320 3,362 5,909 35.00%
-
Tax Rate -0.25% 20.64% 31.01% 40.90% 42.24% 14.67% 31.75% -
Total Cost 62,375 117,896 65,084 140,420 220,300 269,662 420,801 -25.42%
-
Net Worth 230,800 209,325 195,245 195,245 180,974 149,081 135,828 8.48%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 230,800 209,325 195,245 195,245 180,974 149,081 135,828 8.48%
NOSH 919,340 428,862 348,652 348,652 317,499 324,090 126,942 35.56%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 39.36% 4.16% 4.20% 2.98% 0.93% 2.12% 1.05% -
ROE 18.05% 2.35% 1.26% 1.89% 1.83% 2.26% 4.35% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 11.59 29.97 19.49 41.51 70.04 85.00 335.01 -40.36%
EPS 4.69 1.20 0.70 1.06 1.05 1.04 4.65 0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.51 0.56 0.56 0.57 0.46 1.07 -19.54%
Adjusted Per Share Value based on latest NOSH - 348,652
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 33.00 39.47 21.80 46.44 71.35 88.39 136.45 -19.59%
EPS 13.36 1.58 0.79 1.19 1.07 1.08 1.90 34.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7405 0.6716 0.6265 0.6265 0.5807 0.4783 0.4358 8.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 -
Price 0.125 0.125 0.13 0.135 0.125 0.17 0.315 -
P/RPS 1.08 0.42 0.67 0.33 0.18 0.20 0.09 46.50%
P/EPS 2.66 10.45 18.45 12.73 11.95 16.39 6.77 -13.37%
EY 37.54 9.57 5.42 7.86 8.37 6.10 14.78 15.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.25 0.23 0.24 0.22 0.37 0.29 8.05%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/11/20 26/11/19 27/11/18 29/11/17 26/05/16 27/05/15 29/05/14 -
Price 0.13 0.105 0.12 0.15 0.12 0.18 0.34 -
P/RPS 1.12 0.35 0.62 0.36 0.17 0.21 0.10 44.96%
P/EPS 2.77 8.78 17.04 14.14 11.48 17.35 7.30 -13.83%
EY 36.10 11.39 5.87 7.07 8.71 5.76 13.69 16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.21 0.21 0.27 0.21 0.39 0.32 7.09%

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