[AGES] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -27.57%
YoY- -43.1%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 67,936 144,738 222,370 275,489 425,267 318,146 186,024 -14.34%
PBT 4,134 7,306 3,584 6,829 6,544 5,799 4,921 -2.64%
Tax -1,282 -2,988 -1,514 -1,002 -2,078 -1,363 -1,712 -4.34%
NP 2,852 4,318 2,070 5,827 4,466 4,436 3,209 -1.79%
-
NP to SH 2,456 3,698 3,320 3,362 5,909 3,057 3,860 -6.71%
-
Tax Rate 31.01% 40.90% 42.24% 14.67% 31.75% 23.50% 34.79% -
Total Cost 65,084 140,420 220,300 269,662 420,801 313,710 182,815 -14.68%
-
Net Worth 195,245 195,245 180,974 149,081 135,828 129,573 125,949 6.97%
Dividend
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 195,245 195,245 180,974 149,081 135,828 129,573 125,949 6.97%
NOSH 348,652 348,652 317,499 324,090 126,942 125,800 127,222 16.76%
Ratio Analysis
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.20% 2.98% 0.93% 2.12% 1.05% 1.39% 1.73% -
ROE 1.26% 1.89% 1.83% 2.26% 4.35% 2.36% 3.06% -
Per Share
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 19.49 41.51 70.04 85.00 335.01 252.90 146.22 -26.64%
EPS 0.70 1.06 1.05 1.04 4.65 2.43 3.03 -20.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.57 0.46 1.07 1.03 0.99 -8.38%
Adjusted Per Share Value based on latest NOSH - 324,090
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.80 46.44 71.35 88.39 136.45 102.08 59.69 -14.34%
EPS 0.79 1.19 1.07 1.08 1.90 0.98 1.24 -6.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6265 0.5807 0.4783 0.4358 0.4157 0.4041 6.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.13 0.135 0.125 0.17 0.315 0.20 0.23 -
P/RPS 0.67 0.33 0.18 0.20 0.09 0.08 0.16 24.63%
P/EPS 18.45 12.73 11.95 16.39 6.77 8.23 7.58 14.65%
EY 5.42 7.86 8.37 6.10 14.78 12.15 13.19 -12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.22 0.37 0.29 0.19 0.23 0.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 27/11/18 29/11/17 26/05/16 27/05/15 29/05/14 29/05/13 24/05/12 -
Price 0.12 0.15 0.12 0.18 0.34 0.265 0.20 -
P/RPS 0.62 0.36 0.17 0.21 0.10 0.10 0.14 25.70%
P/EPS 17.04 14.14 11.48 17.35 7.30 10.91 6.59 15.72%
EY 5.87 7.07 8.71 5.76 13.69 9.17 15.17 -13.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.21 0.39 0.32 0.26 0.20 0.75%

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