[AGES] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -2.4%
YoY- 6.9%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 132,372 41,290 31,670 133,228 217,170 230,370 370,882 -14.63%
PBT 37,506 19,834 2,744 6,399 7,170 7,912 10,528 21.55%
Tax -2,594 -6 -888 -1,821 -1,776 -2,428 -2,764 -0.97%
NP 34,912 19,828 1,856 4,577 5,394 5,484 7,764 25.97%
-
NP to SH 34,912 21,894 658 4,632 6,154 3,940 8,366 24.54%
-
Tax Rate 6.92% 0.03% 32.36% 28.46% 24.77% 30.69% 26.25% -
Total Cost 97,460 21,462 29,814 128,650 211,776 224,886 363,118 -18.29%
-
Net Worth 246,282 244,121 195,245 195,245 180,813 177,935 136,898 9.44%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 246,282 244,121 195,245 195,245 180,813 177,935 136,898 9.44%
NOSH 1,022,209 502,108 348,652 348,652 317,216 317,741 126,757 37.80%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 26.37% 48.02% 5.86% 3.44% 2.48% 2.38% 2.09% -
ROE 14.18% 8.97% 0.34% 2.37% 3.40% 2.21% 6.11% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.97 8.63 9.08 38.21 68.46 72.50 292.59 -37.33%
EPS 3.80 4.92 0.18 1.33 1.94 1.24 6.60 -8.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.51 0.56 0.56 0.57 0.56 1.08 -19.64%
Adjusted Per Share Value based on latest NOSH - 348,652
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 42.47 13.25 10.16 42.75 69.68 73.92 119.00 -14.63%
EPS 11.20 7.02 0.21 1.49 1.97 1.26 2.68 24.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7902 0.7833 0.6265 0.6265 0.5802 0.5709 0.4392 9.44%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 -
Price 0.13 0.10 0.105 0.135 0.12 0.165 0.29 -
P/RPS 0.93 1.16 1.16 0.35 0.18 0.23 0.10 40.85%
P/EPS 3.53 2.19 55.64 10.16 6.19 13.31 4.39 -3.29%
EY 28.35 45.74 1.80 9.84 16.17 7.52 22.76 3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.20 0.19 0.24 0.21 0.29 0.27 9.92%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/02/21 12/02/20 28/02/19 27/02/18 25/08/16 27/08/15 28/08/14 -
Price 0.135 0.105 0.13 0.155 0.12 0.125 0.335 -
P/RPS 0.97 1.22 1.43 0.41 0.18 0.17 0.11 39.71%
P/EPS 3.66 2.30 68.88 11.67 6.19 10.08 5.08 -4.91%
EY 27.30 43.56 1.45 8.57 16.17 9.92 19.70 5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.21 0.23 0.28 0.21 0.22 0.31 8.27%

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