[AGES] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -14.65%
YoY- 22.75%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 37,280 496,255 444,085 353,753 316,118 266,458 209,596 -68.40%
PBT -8,164 -108,106 57,243 35,207 42,994 51,934 49,776 -
Tax -320 -15,555 -14,860 3,855 2,962 -664 -2,444 -74.24%
NP -8,484 -123,661 42,383 39,062 45,957 51,270 47,332 -
-
NP to SH -8,476 -123,600 42,347 39,221 45,954 51,272 76,224 -
-
Tax Rate - - 25.96% -10.95% -6.89% 1.28% 4.91% -
Total Cost 45,764 619,916 401,702 314,691 270,161 215,188 162,264 -57.02%
-
Net Worth 102,847 236,861 255,562 211,236 358,423 304,746 321,609 -53.26%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 102,847 236,861 255,562 211,236 358,423 304,746 321,609 -53.26%
NOSH 311,660 311,660 311,660 311,660 1,558,363 1,558,363 1,298,636 -61.41%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -22.76% -24.92% 9.54% 11.04% 14.54% 19.24% 22.58% -
ROE -8.24% -52.18% 16.57% 18.57% 12.82% 16.82% 23.70% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 11.96 159.23 213.73 204.31 20.29 19.24 16.29 -18.63%
EPS -2.72 -14.75 4.50 3.56 3.25 3.70 5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.76 1.23 1.22 0.23 0.22 0.25 20.35%
Adjusted Per Share Value based on latest NOSH - 311,660
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 11.96 159.23 142.49 113.50 101.43 85.49 67.25 -68.40%
EPS -2.72 -39.66 13.59 12.58 14.74 16.45 24.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.76 0.82 0.6778 1.15 0.9778 1.0319 -53.26%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.10 0.205 0.33 0.20 0.025 0.04 0.08 -
P/RPS 0.84 0.13 0.15 0.10 0.12 0.21 0.49 43.28%
P/EPS -3.68 -0.52 1.62 0.88 0.85 1.08 1.35 -
EY -27.20 -193.46 61.76 113.26 117.96 92.53 74.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.27 0.16 0.11 0.18 0.32 -4.21%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 24/02/23 25/11/22 29/08/22 18/05/22 17/02/22 24/11/21 -
Price 0.03 0.155 0.23 0.465 0.215 0.025 0.055 -
P/RPS 0.25 0.10 0.11 0.23 1.06 0.13 0.34 -18.54%
P/EPS -1.10 -0.39 1.13 2.05 7.29 0.68 0.93 -
EY -90.65 -255.86 88.61 48.71 13.72 148.06 107.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.20 0.19 0.38 0.93 0.11 0.22 -44.92%

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