[AGES] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 38.15%
YoY- -52.9%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 31,670 133,228 217,170 230,370 370,882 406,168 212,084 -25.34%
PBT 2,744 6,399 7,170 7,912 10,528 7,906 6,274 -11.93%
Tax -888 -1,821 -1,776 -2,428 -2,764 -2,504 -1,828 -10.50%
NP 1,856 4,577 5,394 5,484 7,764 5,402 4,446 -12.56%
-
NP to SH 658 4,632 6,154 3,940 8,366 4,442 4,778 -26.26%
-
Tax Rate 32.36% 28.46% 24.77% 30.69% 26.25% 31.67% 29.14% -
Total Cost 29,814 128,650 211,776 224,886 363,118 400,766 207,638 -25.79%
-
Net Worth 195,245 195,245 180,813 177,935 136,898 130,721 127,074 6.82%
Dividend
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 195,245 195,245 180,813 177,935 136,898 130,721 127,074 6.82%
NOSH 348,652 348,652 317,216 317,741 126,757 126,914 127,074 16.77%
Ratio Analysis
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.86% 3.44% 2.48% 2.38% 2.09% 1.33% 2.10% -
ROE 0.34% 2.37% 3.40% 2.21% 6.11% 3.40% 3.76% -
Per Share
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.08 38.21 68.46 72.50 292.59 320.03 166.90 -36.07%
EPS 0.18 1.33 1.94 1.24 6.60 3.50 3.76 -37.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.57 0.56 1.08 1.03 1.00 -8.52%
Adjusted Per Share Value based on latest NOSH - 314,249
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.16 42.75 69.68 73.92 119.00 130.32 68.05 -25.34%
EPS 0.21 1.49 1.97 1.26 2.68 1.43 1.53 -26.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6265 0.5802 0.5709 0.4392 0.4194 0.4077 6.82%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.105 0.135 0.12 0.165 0.29 0.285 0.20 -
P/RPS 1.16 0.35 0.18 0.23 0.10 0.09 0.12 41.71%
P/EPS 55.64 10.16 6.19 13.31 4.39 8.14 5.32 43.44%
EY 1.80 9.84 16.17 7.52 22.76 12.28 18.80 -30.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.21 0.29 0.27 0.28 0.20 -0.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/19 27/02/18 25/08/16 27/08/15 28/08/14 28/08/13 28/08/12 -
Price 0.13 0.155 0.12 0.125 0.335 0.275 0.22 -
P/RPS 1.43 0.41 0.18 0.17 0.11 0.09 0.13 44.55%
P/EPS 68.88 11.67 6.19 10.08 5.08 7.86 5.85 46.07%
EY 1.45 8.57 16.17 9.92 19.70 12.73 17.09 -31.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.21 0.22 0.31 0.27 0.22 0.68%

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