[AGES] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -10.65%
YoY- -59.63%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 91,414 120,176 152,397 239,285 302,158 422,602 266,591 -13.29%
PBT 37,532 5,133 7,888 3,937 7,328 5,797 5,764 28.37%
Tax 0 -1,477 -2,471 -1,569 -1,225 -1,814 -1,696 -
NP 37,532 3,656 5,417 2,368 6,103 3,983 4,068 34.47%
-
NP to SH 38,585 3,011 5,515 1,874 4,642 4,545 3,802 36.19%
-
Tax Rate 0.00% 28.77% 31.33% 39.85% 16.72% 31.29% 29.42% -
Total Cost 53,882 116,520 146,980 236,917 296,055 418,619 262,523 -19.03%
-
Net Worth 293,171 193,037 195,245 181,144 174,727 133,164 127,968 11.68%
Dividend
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 293,171 193,037 195,245 181,144 174,727 133,164 127,968 11.68%
NOSH 843,960 376,552 348,652 317,796 317,687 126,822 126,701 28.76%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 41.06% 3.04% 3.55% 0.99% 2.02% 0.94% 1.53% -
ROE 13.16% 1.56% 2.82% 1.03% 2.66% 3.41% 2.97% -
Per Share
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.72 34.24 43.71 75.30 95.11 333.22 210.41 -30.50%
EPS 7.44 0.86 1.58 0.59 3.09 3.59 3.00 12.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.55 0.56 0.57 0.55 1.05 1.01 -10.48%
Adjusted Per Share Value based on latest NOSH - 301,999
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 29.33 38.56 48.90 76.78 96.95 135.59 85.54 -13.29%
EPS 12.38 0.97 1.77 0.60 1.49 1.46 1.22 36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9407 0.6194 0.6265 0.5812 0.5606 0.4273 0.4106 11.68%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.15 0.14 0.13 0.14 0.14 0.295 0.20 -
P/RPS 1.09 0.41 0.30 0.19 0.15 0.09 0.10 37.49%
P/EPS 2.59 16.32 8.22 23.74 9.58 8.23 6.66 -11.83%
EY 38.61 6.13 12.17 4.21 10.44 12.15 15.00 13.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.23 0.25 0.25 0.28 0.20 7.32%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 30/08/19 23/08/18 26/02/16 26/02/15 27/02/14 28/02/13 -
Price 0.155 0.15 0.155 0.115 0.175 0.31 0.22 -
P/RPS 1.13 0.44 0.35 0.15 0.18 0.09 0.10 38.16%
P/EPS 2.68 17.48 9.80 19.50 11.98 8.65 7.33 -12.55%
EY 37.36 5.72 10.21 5.13 8.35 11.56 13.64 14.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.28 0.20 0.32 0.30 0.22 6.38%

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