[AGES] YoY TTM Result on 30-Jun-2021

Stock
[AGES] AGESON BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021
Profit Trend
QoQ- -22.04%
YoY- -17.19%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
Revenue 363,026 233,290 197,143 166,247 199,379 161,945 221,044 8.25%
PBT -134,073 40,235 40,391 33,021 7,601 7,210 4,260 -
Tax -15,223 -319 -1,895 -1,284 -2,893 -2,865 -1,711 41.82%
NP -149,296 39,916 38,496 31,737 4,708 4,345 2,549 -
-
NP to SH -149,236 40,131 45,933 31,951 2,974 3,201 4,100 -
-
Tax Rate - 0.79% 4.69% 3.89% 38.06% 39.74% 40.16% -
Total Cost 512,322 193,374 158,647 134,510 194,671 157,600 218,495 14.59%
-
Net Worth 236,861 304,746 321,609 303,091 187,004 191,758 182,069 4.29%
Dividend
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
Net Worth 236,861 304,746 321,609 303,091 187,004 191,758 182,069 4.29%
NOSH 311,660 1,558,363 1,298,636 1,218,236 316,957 348,652 313,913 -0.11%
Ratio Analysis
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
NP Margin -41.13% 17.11% 19.53% 19.09% 2.36% 2.68% 1.15% -
ROE -63.01% 13.17% 14.28% 10.54% 1.59% 1.67% 2.25% -
Per Share
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
RPS 116.48 16.84 15.32 14.26 62.90 46.45 70.42 8.37%
EPS -47.88 2.90 3.57 2.74 0.94 0.92 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.22 0.25 0.26 0.59 0.55 0.58 4.41%
Adjusted Per Share Value based on latest NOSH - 1,218,236
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
RPS 116.48 74.85 63.25 53.34 63.97 51.96 70.92 8.25%
EPS -47.88 12.88 14.74 10.25 0.95 1.03 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.9778 1.0319 0.9725 0.60 0.6153 0.5842 4.29%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
Date 30/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 -
Price 0.205 0.04 0.08 0.095 0.185 0.17 0.115 -
P/RPS 0.18 0.24 0.52 0.67 0.29 0.37 0.16 1.90%
P/EPS -0.43 1.38 2.24 3.47 19.72 18.52 8.80 -
EY -233.58 72.43 44.63 28.85 5.07 5.40 11.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.18 0.32 0.37 0.31 0.31 0.20 4.91%
Price Multiplier on Announcement Date
31/12/22 31/12/21 30/09/21 30/06/21 31/03/17 30/06/17 30/09/16 CAGR
Date 24/02/23 17/02/22 24/11/21 25/08/21 25/05/17 24/08/17 25/11/16 -
Price 0.155 0.025 0.055 0.10 0.19 0.135 0.105 -
P/RPS 0.13 0.15 0.36 0.70 0.30 0.29 0.15 -2.26%
P/EPS -0.32 0.86 1.54 3.65 20.25 14.70 8.04 -
EY -308.93 115.88 64.92 27.41 4.94 6.80 12.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.11 0.22 0.38 0.32 0.25 0.18 1.69%

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