[AGES] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 14.82%
YoY- -2.01%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 136,955 125,016 46,106 122,126 232,685 231,902 404,959 -15.34%
PBT 46,367 13,678 3,394 5,866 3,566 6,020 7,108 33.38%
Tax -1,294 -1,036 -1,245 -1,670 -1,243 -1,057 -1,944 -6.06%
NP 45,073 12,642 2,149 4,196 2,323 4,963 5,164 39.49%
-
NP to SH 45,093 13,629 1,598 4,246 2,981 2,429 6,507 34.63%
-
Tax Rate 2.79% 7.57% 36.68% 28.47% 34.86% 17.56% 27.35% -
Total Cost 91,882 112,374 43,957 117,930 230,362 226,939 399,795 -20.21%
-
Net Worth 246,282 244,121 195,245 195,245 180,434 175,979 136,716 9.46%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 246,282 244,121 195,245 195,245 180,434 175,979 136,716 9.46%
NOSH 1,022,209 502,108 348,652 348,652 316,551 314,249 126,589 37.83%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 32.91% 10.11% 4.66% 3.44% 1.00% 2.14% 1.28% -
ROE 18.31% 5.58% 0.82% 2.17% 1.65% 1.38% 4.76% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 14.46 26.12 13.22 35.03 73.51 73.80 319.90 -37.85%
EPS 4.76 2.85 0.46 1.22 0.94 0.77 5.14 -1.17%
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 0.56 1.08 -19.64%
Adjusted Per Share Value based on latest NOSH - 348,652
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 43.94 40.11 14.79 39.19 74.66 74.41 129.93 -15.34%
EPS 14.47 4.37 0.51 1.36 0.96 0.78 2.09 34.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7902 0.7833 0.6265 0.6265 0.5789 0.5646 0.4387 9.46%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 -
Price 0.13 0.10 0.105 0.135 0.12 0.165 0.29 -
P/RPS 0.90 0.38 0.79 0.39 0.16 0.22 0.09 42.43%
P/EPS 2.73 3.51 22.91 11.09 12.74 21.35 5.64 -10.54%
EY 36.62 28.47 4.37 9.02 7.85 4.68 17.72 11.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.20 0.19 0.24 0.21 0.29 0.27 9.92%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/02/21 12/02/20 28/02/19 27/02/18 25/08/16 27/08/15 28/08/14 -
Price 0.135 0.105 0.13 0.155 0.12 0.125 0.335 -
P/RPS 0.93 0.40 0.98 0.44 0.16 0.17 0.10 40.85%
P/EPS 2.84 3.69 28.36 12.73 12.74 16.17 6.52 -11.98%
EY 35.26 27.12 3.53 7.86 7.85 6.18 15.34 13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.21 0.23 0.28 0.21 0.22 0.31 8.27%

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