[AGES] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -20.15%
YoY- -65.12%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 55,517 45,426 137,752 173,240 248,138 289,021 171,154 -13.93%
PBT 20,236 2,101 7,151 5,001 6,805 5,968 5,393 19.26%
Tax 0 -772 -2,033 -1,230 -1,548 -1,707 -1,664 -
NP 20,236 1,329 5,118 3,771 5,257 4,261 3,729 25.28%
-
NP to SH 21,287 755 5,251 1,573 4,510 3,548 4,039 24.79%
-
Tax Rate 0.00% 36.74% 28.43% 24.60% 22.75% 28.60% 30.85% -
Total Cost 35,281 44,097 132,634 169,469 242,881 284,760 167,425 -18.73%
-
Net Worth 306,286 198,731 195,245 179,321 138,087 133,049 126,614 12.49%
Dividend
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 306,286 198,731 195,245 179,321 138,087 133,049 126,614 12.49%
NOSH 502,108 348,652 348,652 314,600 126,685 126,714 126,614 20.15%
Ratio Analysis
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 36.45% 2.93% 3.72% 2.18% 2.12% 1.47% 2.18% -
ROE 6.95% 0.38% 2.69% 0.88% 3.27% 2.67% 3.19% -
Per Share
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.06 13.03 39.51 55.07 195.87 228.09 135.18 -28.36%
EPS 4.59 0.22 1.51 0.50 3.56 2.80 3.19 4.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.57 0.56 0.57 1.09 1.05 1.00 -6.37%
Adjusted Per Share Value based on latest NOSH - 330,833
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.81 14.58 44.20 55.59 79.62 92.73 54.92 -13.93%
EPS 6.83 0.24 1.68 0.50 1.45 1.14 1.30 24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9827 0.6376 0.6265 0.5754 0.4431 0.4269 0.4063 12.49%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/03/19 30/03/18 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.065 0.125 0.135 0.14 0.37 0.305 0.19 -
P/RPS 0.59 0.96 0.34 0.25 0.19 0.13 0.14 21.12%
P/EPS 1.53 57.72 8.96 28.00 10.39 10.89 5.96 -16.57%
EY 65.22 1.73 11.16 3.57 9.62 9.18 16.79 19.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.22 0.24 0.25 0.34 0.29 0.19 -7.02%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 04/06/20 30/05/19 24/05/18 26/11/15 27/11/14 28/11/13 27/11/12 -
Price 0.175 0.13 0.135 0.145 0.19 0.305 0.21 -
P/RPS 1.58 1.00 0.34 0.26 0.10 0.13 0.16 35.68%
P/EPS 4.13 60.03 8.96 29.00 5.34 10.89 6.58 -6.01%
EY 24.23 1.67 11.16 3.45 18.74 9.18 15.19 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.24 0.25 0.17 0.29 0.21 4.39%

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