[AGES] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -19.59%
YoY- -20.8%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 222,370 275,489 425,267 318,146 186,024 193,255 188,916 2.75%
PBT 3,584 6,829 6,544 5,799 4,921 4,056 -8,151 -
Tax -1,514 -1,002 -2,078 -1,363 -1,712 -1,862 -2,788 -9.66%
NP 2,070 5,827 4,466 4,436 3,209 2,194 -10,939 -
-
NP to SH 3,320 3,362 5,909 3,057 3,860 2,269 -8,944 -
-
Tax Rate 42.24% 14.67% 31.75% 23.50% 34.79% 45.91% - -
Total Cost 220,300 269,662 420,801 313,710 182,815 191,061 199,855 1.63%
-
Net Worth 180,974 149,081 135,828 129,573 125,949 121,846 119,163 7.20%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 180,974 149,081 135,828 129,573 125,949 121,846 119,163 7.20%
NOSH 317,499 324,090 126,942 125,800 127,222 126,923 126,769 16.51%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.93% 2.12% 1.05% 1.39% 1.73% 1.14% -5.79% -
ROE 1.83% 2.26% 4.35% 2.36% 3.06% 1.86% -7.51% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 70.04 85.00 335.01 252.90 146.22 152.26 149.02 -11.81%
EPS 1.05 1.04 4.65 2.43 3.03 1.79 -7.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.46 1.07 1.03 0.99 0.96 0.94 -7.99%
Adjusted Per Share Value based on latest NOSH - 125,800
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 71.35 88.39 136.45 102.08 59.69 62.01 60.62 2.75%
EPS 1.07 1.08 1.90 0.98 1.24 0.73 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5807 0.4783 0.4358 0.4157 0.4041 0.391 0.3823 7.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.125 0.17 0.315 0.20 0.23 0.28 0.34 -
P/RPS 0.18 0.20 0.09 0.08 0.16 0.18 0.23 -3.99%
P/EPS 11.95 16.39 6.77 8.23 7.58 15.66 -4.82 -
EY 8.37 6.10 14.78 12.15 13.19 6.38 -20.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.37 0.29 0.19 0.23 0.29 0.36 -7.87%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 29/05/14 29/05/13 24/05/12 25/05/11 21/05/10 -
Price 0.12 0.18 0.34 0.265 0.20 0.24 0.30 -
P/RPS 0.17 0.21 0.10 0.10 0.14 0.16 0.20 -2.66%
P/EPS 11.48 17.35 7.30 10.91 6.59 13.43 -4.25 -
EY 8.71 5.76 13.69 9.17 15.17 7.45 -23.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.39 0.32 0.26 0.20 0.25 0.32 -6.77%

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