[AGES] YoY TTM Result on 31-Dec-2018 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -34.93%
YoY- -62.36%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Revenue 353,753 136,955 125,016 46,106 122,126 232,685 231,902 6.21%
PBT 35,207 46,367 13,678 3,394 5,866 3,566 6,020 28.67%
Tax 3,855 -1,294 -1,036 -1,245 -1,670 -1,243 -1,057 -
NP 39,062 45,073 12,642 2,149 4,196 2,323 4,963 34.24%
-
NP to SH 39,221 45,093 13,629 1,598 4,246 2,981 2,429 48.74%
-
Tax Rate -10.95% 2.79% 7.57% 36.68% 28.47% 34.86% 17.56% -
Total Cost 314,691 91,882 112,374 43,957 117,930 230,362 226,939 4.77%
-
Net Worth 211,236 246,282 244,121 195,245 195,245 180,434 175,979 2.64%
Dividend
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Net Worth 211,236 246,282 244,121 195,245 195,245 180,434 175,979 2.64%
NOSH 311,660 1,022,209 502,108 348,652 348,652 316,551 314,249 -0.11%
Ratio Analysis
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
NP Margin 11.04% 32.91% 10.11% 4.66% 3.44% 1.00% 2.14% -
ROE 18.57% 18.31% 5.58% 0.82% 2.17% 1.65% 1.38% -
Per Share
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 204.31 14.46 26.12 13.22 35.03 73.51 73.80 15.64%
EPS 22.65 4.76 2.85 0.46 1.22 0.94 0.77 62.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.26 0.51 0.56 0.56 0.57 0.56 11.75%
Adjusted Per Share Value based on latest NOSH - 348,652
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 113.50 43.94 40.11 14.79 39.19 74.66 74.41 6.21%
EPS 12.58 14.47 4.37 0.51 1.36 0.96 0.78 48.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6778 0.7902 0.7833 0.6265 0.6265 0.5789 0.5646 2.64%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 30/06/22 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 -
Price 0.20 0.13 0.10 0.105 0.135 0.12 0.165 -
P/RPS 0.10 0.90 0.38 0.79 0.39 0.16 0.22 -10.64%
P/EPS 0.88 2.73 3.51 22.91 11.09 12.74 21.35 -36.56%
EY 113.26 36.62 28.47 4.37 9.02 7.85 4.68 57.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.50 0.20 0.19 0.24 0.21 0.29 -8.13%
Price Multiplier on Announcement Date
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 29/08/22 24/02/21 12/02/20 28/02/19 27/02/18 25/08/16 27/08/15 -
Price 0.465 0.135 0.105 0.13 0.155 0.12 0.125 -
P/RPS 0.23 0.93 0.40 0.98 0.44 0.16 0.17 4.40%
P/EPS 2.05 2.84 3.69 28.36 12.73 12.74 16.17 -25.53%
EY 48.71 35.26 27.12 3.53 7.86 7.85 6.18 34.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.21 0.23 0.28 0.21 0.22 8.11%

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