[AGES] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 63.07%
YoY- 99.92%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Revenue 288,370 102,860 123,007 67,936 144,738 222,370 275,489 0.65%
PBT 40,283 40,383 6,440 4,134 7,306 3,584 6,829 28.83%
Tax 2,235 102 -1,329 -1,282 -2,988 -1,514 -1,002 -
NP 42,518 40,485 5,111 2,852 4,318 2,070 5,827 32.80%
-
NP to SH 42,730 41,654 4,910 2,456 3,698 3,320 3,362 43.75%
-
Tax Rate -5.55% -0.25% 20.64% 31.01% 40.90% 42.24% 14.67% -
Total Cost 245,852 62,375 117,896 65,084 140,420 220,300 269,662 -1.31%
-
Net Worth 358,423 230,800 209,325 195,245 195,245 180,974 149,081 13.33%
Dividend
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Net Worth 358,423 230,800 209,325 195,245 195,245 180,974 149,081 13.33%
NOSH 1,558,363 919,340 428,862 348,652 348,652 317,499 324,090 25.12%
Ratio Analysis
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
NP Margin 14.74% 39.36% 4.16% 4.20% 2.98% 0.93% 2.12% -
ROE 11.92% 18.05% 2.35% 1.26% 1.89% 1.83% 2.26% -
Per Share
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 18.50 11.59 29.97 19.49 41.51 70.04 85.00 -19.56%
EPS 2.74 4.69 1.20 0.70 1.06 1.05 1.04 14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.26 0.51 0.56 0.56 0.57 0.46 -9.42%
Adjusted Per Share Value based on latest NOSH - 428,862
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 92.53 33.00 39.47 21.80 46.44 71.35 88.39 0.65%
EPS 13.71 13.36 1.58 0.79 1.19 1.07 1.08 43.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.7405 0.6716 0.6265 0.6265 0.5807 0.4783 13.34%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 31/03/22 30/09/20 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 -
Price 0.025 0.125 0.125 0.13 0.135 0.125 0.17 -
P/RPS 0.14 1.08 0.42 0.67 0.33 0.18 0.20 -4.96%
P/EPS 0.91 2.66 10.45 18.45 12.73 11.95 16.39 -33.81%
EY 109.68 37.54 9.57 5.42 7.86 8.37 6.10 51.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.48 0.25 0.23 0.24 0.22 0.37 -15.89%
Price Multiplier on Announcement Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 18/05/22 19/11/20 26/11/19 27/11/18 29/11/17 26/05/16 27/05/15 -
Price 0.215 0.13 0.105 0.12 0.15 0.12 0.18 -
P/RPS 1.16 1.12 0.35 0.62 0.36 0.17 0.21 27.62%
P/EPS 7.84 2.77 8.78 17.04 14.14 11.48 17.35 -10.71%
EY 12.75 36.10 11.39 5.87 7.07 8.71 5.76 12.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.50 0.21 0.21 0.27 0.21 0.39 13.20%

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