[AGES] YoY TTM Result on 30-Sep-2021

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021
Profit Trend
QoQ- 43.76%
YoY- 10.27%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
Revenue 159,485 268,486 363,026 197,143 166,247 199,379 161,945 -0.25%
PBT -148,561 -142,393 -134,073 40,391 33,021 7,601 7,210 -
Tax -19,570 -17,857 -15,223 -1,895 -1,284 -2,893 -2,865 37.72%
NP -168,131 -160,250 -149,296 38,496 31,737 4,708 4,345 -
-
NP to SH -168,225 -160,185 -149,236 45,933 31,951 2,974 3,201 -
-
Tax Rate - - - 4.69% 3.89% 38.06% 39.74% -
Total Cost 327,616 428,736 512,322 158,647 134,510 194,671 157,600 12.96%
-
Net Worth 177,647 102,847 236,861 321,609 303,091 187,004 191,758 -1.26%
Dividend
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
Net Worth 177,647 102,847 236,861 321,609 303,091 187,004 191,758 -1.26%
NOSH 311,665 311,660 311,660 1,298,636 1,218,236 316,957 348,652 -1.85%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
NP Margin -105.42% -59.69% -41.13% 19.53% 19.09% 2.36% 2.68% -
ROE -94.70% -155.75% -63.01% 14.28% 10.54% 1.59% 1.67% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
RPS 51.17 86.15 116.48 15.32 14.26 62.90 46.45 1.62%
EPS -53.98 -51.40 -47.88 3.57 2.74 0.94 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.33 0.76 0.25 0.26 0.59 0.55 0.59%
Adjusted Per Share Value based on latest NOSH - 1,298,636
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
RPS 51.17 86.15 116.48 63.25 53.34 63.97 51.96 -0.25%
EPS -53.98 -51.40 -47.88 14.74 10.25 0.95 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.33 0.76 1.0319 0.9725 0.60 0.6153 -1.26%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/21 30/06/21 31/03/17 30/06/17 -
Price 0.03 0.10 0.205 0.08 0.095 0.185 0.17 -
P/RPS 0.06 0.12 0.18 0.52 0.67 0.29 0.37 -26.14%
P/EPS -0.06 -0.19 -0.43 2.24 3.47 19.72 18.52 -
EY -1,799.22 -513.97 -233.58 44.63 28.85 5.07 5.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.30 0.27 0.32 0.37 0.31 0.31 -26.21%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/21 30/06/21 31/03/17 30/06/17 CAGR
Date 30/08/23 31/05/23 24/02/23 24/11/21 25/08/21 25/05/17 24/08/17 -
Price 0.03 0.03 0.155 0.055 0.10 0.19 0.135 -
P/RPS 0.06 0.03 0.13 0.36 0.70 0.30 0.29 -23.08%
P/EPS -0.06 -0.06 -0.32 1.54 3.65 20.25 14.70 -
EY -1,799.22 -1,713.24 -308.93 64.92 27.41 4.94 6.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.09 0.20 0.22 0.38 0.32 0.25 -23.51%

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