[AGES] QoQ TTM Result on 31-Mar-2017

Stock
[AGES] AGESON BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- -31.36%
YoY- -10.42%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 122,126 144,738 161,945 199,379 208,020 221,044 232,685 -34.85%
PBT 5,866 7,306 7,210 7,601 7,961 4,260 3,566 39.22%
Tax -1,670 -2,988 -2,865 -2,893 -2,921 -1,711 -1,243 21.69%
NP 4,196 4,318 4,345 4,708 5,040 2,549 2,323 48.15%
-
NP to SH 4,246 3,698 3,201 2,974 4,333 4,100 2,981 26.51%
-
Tax Rate 28.47% 40.90% 39.74% 38.06% 36.69% 40.16% 34.86% -
Total Cost 117,930 140,420 157,600 194,671 202,980 218,495 230,362 -35.92%
-
Net Worth 195,245 195,245 191,758 187,004 187,004 182,069 180,434 5.38%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 195,245 195,245 191,758 187,004 187,004 182,069 180,434 5.38%
NOSH 348,652 348,652 348,652 316,957 316,957 313,913 316,551 6.63%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.44% 2.98% 2.68% 2.36% 2.42% 1.15% 1.00% -
ROE 2.17% 1.89% 1.67% 1.59% 2.32% 2.25% 1.65% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 35.03 41.51 46.45 62.90 65.63 70.42 73.51 -38.90%
EPS 1.22 1.06 0.92 0.94 1.37 1.31 0.94 18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.55 0.59 0.59 0.58 0.57 -1.16%
Adjusted Per Share Value based on latest NOSH - 316,957
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 39.19 46.44 51.96 63.97 66.74 70.92 74.66 -34.85%
EPS 1.36 1.19 1.03 0.95 1.39 1.32 0.96 26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6265 0.6153 0.60 0.60 0.5842 0.5789 5.39%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.135 0.135 0.17 0.185 0.10 0.115 0.12 -
P/RPS 0.39 0.33 0.37 0.29 0.15 0.16 0.16 80.82%
P/EPS 11.09 12.73 18.52 19.72 7.31 8.80 12.74 -8.80%
EY 9.02 7.86 5.40 5.07 13.67 11.36 7.85 9.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.31 0.31 0.17 0.20 0.21 9.28%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 24/08/17 25/05/17 24/02/17 25/11/16 25/08/16 -
Price 0.155 0.15 0.135 0.19 0.14 0.105 0.12 -
P/RPS 0.44 0.36 0.29 0.30 0.21 0.15 0.16 95.92%
P/EPS 12.73 14.14 14.70 20.25 10.24 8.04 12.74 -0.05%
EY 7.86 7.07 6.80 4.94 9.76 12.44 7.85 0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.25 0.32 0.24 0.18 0.21 21.07%

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