[AGES] YoY 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- -11.24%
YoY- 102.62%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
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 44,683 10,588 8,579 30,409 59,896 49,581 93,168 -10.67%
PBT 13,679 7,695 457 1,197 1,788 1,806 2,615 28.94%
Tax -1,297 99 -194 -231 -491 -762 -707 9.76%
NP 12,382 7,794 263 966 1,297 1,044 1,908 33.28%
-
NP to SH 12,382 8,943 224 1,082 918 1,257 2,190 30.48%
-
Tax Rate 9.48% -1.29% 42.45% 19.30% 27.46% 42.19% 27.04% -
Total Cost 32,301 2,794 8,316 29,443 58,599 48,537 91,260 -14.74%
-
Net Worth 246,282 244,121 195,245 195,245 180,434 175,979 136,716 9.46%
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 246,282 244,121 195,245 195,245 180,434 175,979 136,716 9.46%
NOSH 1,022,209 502,108 348,652 348,652 316,551 314,249 126,589 37.83%
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 27.71% 73.61% 3.07% 3.18% 2.17% 2.11% 2.05% -
ROE 5.03% 3.66% 0.11% 0.55% 0.51% 0.71% 1.60% -
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 4.72 2.21 2.46 8.72 18.92 15.78 73.60 -34.42%
EPS 1.31 1.87 0.06 0.31 0.29 0.40 1.73 -4.18%
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 14.34 3.40 2.75 9.76 19.22 15.91 29.89 -10.66%
EPS 3.97 2.87 0.07 0.35 0.29 0.40 0.70 30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7902 0.7833 0.6265 0.6265 0.5789 0.5646 0.4387 9.46%
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 2.76 4.52 4.27 1.55 0.63 1.05 0.39 35.06%
P/EPS 9.95 5.35 163.43 43.50 41.38 41.25 16.76 -7.69%
EY 10.06 18.68 0.61 2.30 2.42 2.42 5.97 8.34%
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 2.86 4.75 5.28 1.78 0.63 0.79 0.46 32.40%
P/EPS 10.33 5.62 202.34 49.95 41.38 31.25 19.36 -9.19%
EY 9.68 17.79 0.49 2.00 2.42 3.20 5.16 10.14%
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