[AGES] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -28.12%
YoY- 27.11%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 230,370 262,416 302,158 330,850 370,882 369,092 422,602 -33.34%
PBT 7,912 8,600 7,328 9,073 10,528 10,596 5,797 23.11%
Tax -2,428 -1,808 -1,225 -2,064 -2,764 -2,700 -1,814 21.51%
NP 5,484 6,792 6,103 7,009 7,764 7,896 3,983 23.83%
-
NP to SH 3,940 2,852 4,642 6,013 8,366 7,972 4,545 -9.10%
-
Tax Rate 30.69% 21.02% 16.72% 22.75% 26.25% 25.48% 31.29% -
Total Cost 224,886 255,624 296,055 323,841 363,118 361,196 418,619 -33.99%
-
Net Worth 177,935 149,081 174,727 138,087 136,898 135,828 133,164 21.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 177,935 149,081 174,727 138,087 136,898 135,828 133,164 21.37%
NOSH 317,741 324,090 317,687 126,685 126,757 126,942 126,822 84.77%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.38% 2.59% 2.02% 2.12% 2.09% 2.14% 0.94% -
ROE 2.21% 1.91% 2.66% 4.35% 6.11% 5.87% 3.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 72.50 80.97 95.11 261.16 292.59 290.75 333.22 -63.92%
EPS 1.24 0.88 3.09 4.75 6.60 6.28 3.59 -50.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.46 0.55 1.09 1.08 1.07 1.05 -34.31%
Adjusted Per Share Value based on latest NOSH - 125,769
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 73.92 84.20 96.95 106.16 119.00 118.43 135.59 -33.33%
EPS 1.26 0.92 1.49 1.93 2.68 2.56 1.46 -9.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5709 0.4783 0.5606 0.4431 0.4392 0.4358 0.4273 21.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.165 0.17 0.14 0.37 0.29 0.315 0.295 -
P/RPS 0.23 0.21 0.15 0.14 0.10 0.11 0.09 87.24%
P/EPS 13.31 19.32 9.58 7.79 4.39 5.02 8.23 37.90%
EY 7.52 5.18 10.44 12.83 22.76 19.94 12.15 -27.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.25 0.34 0.27 0.29 0.28 2.37%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.125 0.18 0.175 0.19 0.335 0.34 0.31 -
P/RPS 0.17 0.22 0.18 0.07 0.11 0.12 0.09 52.98%
P/EPS 10.08 20.45 11.98 4.00 5.08 5.41 8.65 10.76%
EY 9.92 4.89 8.35 24.98 19.70 18.47 11.56 -9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.39 0.32 0.17 0.31 0.32 0.30 -18.72%

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