[AGES] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.94%
YoY- 88.34%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 262,416 302,158 330,850 370,882 369,092 422,602 385,361 -22.61%
PBT 8,600 7,328 9,073 10,528 10,596 5,797 7,957 5.32%
Tax -1,808 -1,225 -2,064 -2,764 -2,700 -1,814 -2,276 -14.23%
NP 6,792 6,103 7,009 7,764 7,896 3,983 5,681 12.65%
-
NP to SH 2,852 4,642 6,013 8,366 7,972 4,545 4,730 -28.65%
-
Tax Rate 21.02% 16.72% 22.75% 26.25% 25.48% 31.29% 28.60% -
Total Cost 255,624 296,055 323,841 363,118 361,196 418,619 379,680 -23.20%
-
Net Worth 149,081 174,727 138,087 136,898 135,828 133,164 133,049 7.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 149,081 174,727 138,087 136,898 135,828 133,164 133,049 7.88%
NOSH 324,090 317,687 126,685 126,757 126,942 126,822 126,714 87.12%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.59% 2.02% 2.12% 2.09% 2.14% 0.94% 1.47% -
ROE 1.91% 2.66% 4.35% 6.11% 5.87% 3.41% 3.56% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 80.97 95.11 261.16 292.59 290.75 333.22 304.12 -58.64%
EPS 0.88 3.09 4.75 6.60 6.28 3.59 3.73 -61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.55 1.09 1.08 1.07 1.05 1.05 -42.34%
Adjusted Per Share Value based on latest NOSH - 126,589
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 84.20 96.95 106.16 119.00 118.43 135.59 123.65 -22.61%
EPS 0.92 1.49 1.93 2.68 2.56 1.46 1.52 -28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4783 0.5606 0.4431 0.4392 0.4358 0.4273 0.4269 7.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.17 0.14 0.37 0.29 0.315 0.295 0.305 -
P/RPS 0.21 0.15 0.14 0.10 0.11 0.09 0.10 64.06%
P/EPS 19.32 9.58 7.79 4.39 5.02 8.23 8.17 77.58%
EY 5.18 10.44 12.83 22.76 19.94 12.15 12.24 -43.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.25 0.34 0.27 0.29 0.28 0.29 17.65%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 -
Price 0.18 0.175 0.19 0.335 0.34 0.31 0.305 -
P/RPS 0.22 0.18 0.07 0.11 0.12 0.09 0.10 69.23%
P/EPS 20.45 11.98 4.00 5.08 5.41 8.65 8.17 84.45%
EY 4.89 8.35 24.98 19.70 18.47 11.56 12.24 -45.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.17 0.31 0.32 0.30 0.29 21.85%

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