[AGES] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 15.21%
YoY- 202.81%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 208,020 154,999 108,585 48,689 239,285 173,240 115,185 48.03%
PBT 7,961 5,324 3,585 1,797 3,937 5,001 3,956 59.05%
Tax -2,921 -1,372 -888 -397 -1,569 -1,230 -1,214 79.08%
NP 5,040 3,952 2,697 1,400 2,368 3,771 2,742 49.77%
-
NP to SH 4,333 3,799 3,077 2,159 1,874 1,573 1,970 68.72%
-
Tax Rate 36.69% 25.77% 24.77% 22.09% 39.85% 24.60% 30.69% -
Total Cost 202,980 151,047 105,888 47,289 236,917 169,469 112,443 47.99%
-
Net Worth 187,004 183,618 180,813 180,974 181,144 179,321 177,935 3.35%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 187,004 183,618 180,813 180,974 181,144 179,321 177,935 3.35%
NOSH 316,957 316,583 317,216 317,499 317,796 314,600 317,741 -0.16%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.42% 2.55% 2.48% 2.88% 0.99% 2.18% 2.38% -
ROE 2.32% 2.07% 1.70% 1.19% 1.03% 0.88% 1.11% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 65.63 48.96 34.23 15.34 75.30 55.07 36.25 48.27%
EPS 1.37 1.20 0.97 0.68 0.59 0.50 0.62 69.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.57 0.57 0.57 0.57 0.56 3.52%
Adjusted Per Share Value based on latest NOSH - 317,499
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 66.74 49.73 34.84 15.62 76.78 55.59 36.96 48.02%
EPS 1.39 1.22 0.99 0.69 0.60 0.50 0.63 69.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.5892 0.5802 0.5807 0.5812 0.5754 0.5709 3.35%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.10 0.115 0.12 0.125 0.14 0.14 0.165 -
P/RPS 0.15 0.23 0.35 0.82 0.19 0.25 0.46 -52.46%
P/EPS 7.31 9.58 12.37 18.38 23.74 28.00 26.61 -57.57%
EY 13.67 10.43 8.08 5.44 4.21 3.57 3.76 135.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.21 0.22 0.25 0.25 0.29 -29.84%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 -
Price 0.14 0.105 0.12 0.12 0.115 0.145 0.125 -
P/RPS 0.21 0.21 0.35 0.78 0.15 0.26 0.34 -27.36%
P/EPS 10.24 8.75 12.37 17.65 19.50 29.00 20.16 -36.20%
EY 9.76 11.43 8.08 5.67 5.13 3.45 4.96 56.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.21 0.21 0.20 0.25 0.22 5.94%

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