[AGES] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 6.48%
YoY- 4.26%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 CAGR
Revenue 268,486 288,370 102,860 123,007 67,936 144,738 222,370 2.72%
PBT -142,393 40,283 40,383 6,440 4,134 7,306 3,584 -
Tax -17,857 2,235 102 -1,329 -1,282 -2,988 -1,514 42.24%
NP -160,250 42,518 40,485 5,111 2,852 4,318 2,070 -
-
NP to SH -160,185 42,730 41,654 4,910 2,456 3,698 3,320 -
-
Tax Rate - -5.55% -0.25% 20.64% 31.01% 40.90% 42.24% -
Total Cost 428,736 245,852 62,375 117,896 65,084 140,420 220,300 9.97%
-
Net Worth 102,847 358,423 230,800 209,325 195,245 195,245 180,974 -7.75%
Dividend
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 CAGR
Net Worth 102,847 358,423 230,800 209,325 195,245 195,245 180,974 -7.75%
NOSH 311,660 1,558,363 919,340 428,862 348,652 348,652 317,499 -0.26%
Ratio Analysis
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 CAGR
NP Margin -59.69% 14.74% 39.36% 4.16% 4.20% 2.98% 0.93% -
ROE -155.75% 11.92% 18.05% 2.35% 1.26% 1.89% 1.83% -
Per Share
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 CAGR
RPS 86.15 18.50 11.59 29.97 19.49 41.51 70.04 3.00%
EPS -51.40 2.74 4.69 1.20 0.70 1.06 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.23 0.26 0.51 0.56 0.56 0.57 -7.50%
Adjusted Per Share Value based on latest NOSH - 1,558,363
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 CAGR
RPS 86.15 92.53 33.00 39.47 21.80 46.44 71.35 2.72%
EPS -51.40 13.71 13.36 1.58 0.79 1.19 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 1.15 0.7405 0.6716 0.6265 0.6265 0.5807 -7.75%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 CAGR
Date 31/03/23 31/03/22 30/09/20 30/09/19 28/09/18 29/09/17 31/03/16 -
Price 0.10 0.025 0.125 0.125 0.13 0.135 0.125 -
P/RPS 0.12 0.14 1.08 0.42 0.67 0.33 0.18 -5.62%
P/EPS -0.19 0.91 2.66 10.45 18.45 12.73 11.95 -
EY -513.97 109.68 37.54 9.57 5.42 7.86 8.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.11 0.48 0.25 0.23 0.24 0.22 4.52%
Price Multiplier on Announcement Date
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 CAGR
Date 31/05/23 18/05/22 19/11/20 26/11/19 27/11/18 29/11/17 26/05/16 -
Price 0.03 0.215 0.13 0.105 0.12 0.15 0.12 -
P/RPS 0.03 1.16 1.12 0.35 0.62 0.36 0.17 -21.94%
P/EPS -0.06 7.84 2.77 8.78 17.04 14.14 11.48 -
EY -1,713.24 12.75 36.10 11.39 5.87 7.07 8.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.93 0.50 0.21 0.21 0.27 0.21 -11.39%

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