[AGES] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.75%
YoY- -12.16%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 137,752 173,240 248,138 289,021 171,154 126,489 143,270 -0.52%
PBT 7,151 5,001 6,805 5,968 5,393 3,658 2,955 12.49%
Tax -2,033 -1,230 -1,548 -1,707 -1,664 -1,110 -1,045 9.27%
NP 5,118 3,771 5,257 4,261 3,729 2,548 1,910 14.03%
-
NP to SH 5,251 1,573 4,510 3,548 4,039 2,549 1,862 14.81%
-
Tax Rate 28.43% 24.60% 22.75% 28.60% 30.85% 30.34% 35.36% -
Total Cost 132,634 169,469 242,881 284,760 167,425 123,941 141,360 -0.84%
-
Net Worth 195,245 179,321 138,087 133,049 126,614 123,059 120,333 6.66%
Dividend
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 195,245 179,321 138,087 133,049 126,614 123,059 120,333 6.66%
NOSH 348,652 314,600 126,685 126,714 126,614 126,865 126,666 14.44%
Ratio Analysis
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.72% 2.18% 2.12% 1.47% 2.18% 2.01% 1.33% -
ROE 2.69% 0.88% 3.27% 2.67% 3.19% 2.07% 1.55% -
Per Share
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 39.51 55.07 195.87 228.09 135.18 99.70 113.11 -13.07%
EPS 1.51 0.50 3.56 2.80 3.19 2.01 1.47 0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.57 1.09 1.05 1.00 0.97 0.95 -6.80%
Adjusted Per Share Value based on latest NOSH - 126,380
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.20 55.59 79.62 92.73 54.92 40.58 45.97 -0.52%
EPS 1.68 0.50 1.45 1.14 1.30 0.82 0.60 14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.5754 0.4431 0.4269 0.4063 0.3948 0.3861 6.66%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/03/18 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.135 0.14 0.37 0.305 0.19 0.18 0.29 -
P/RPS 0.34 0.25 0.19 0.13 0.14 0.18 0.26 3.63%
P/EPS 8.96 28.00 10.39 10.89 5.96 8.96 19.73 -9.98%
EY 11.16 3.57 9.62 9.18 16.79 11.16 5.07 11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.34 0.29 0.19 0.19 0.31 -3.35%
Price Multiplier on Announcement Date
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/05/18 26/11/15 27/11/14 28/11/13 27/11/12 25/11/11 29/11/10 -
Price 0.135 0.145 0.19 0.305 0.21 0.21 0.24 -
P/RPS 0.34 0.26 0.10 0.13 0.16 0.21 0.21 6.63%
P/EPS 8.96 29.00 5.34 10.89 6.58 10.45 16.33 -7.68%
EY 11.16 3.45 18.74 9.18 15.19 9.57 6.13 8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.17 0.29 0.21 0.22 0.25 -0.54%

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