[AGES] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 220,902 205,300 185,041 0 0 0 2,277 2017.23%
PBT 28,258 21,840 24,355 0 0 0 -98,112 -
Tax -8,202 -6,276 -18,494 0 0 0 0 -
NP 20,056 15,564 5,861 0 0 0 -98,112 -
-
NP to SH 20,056 15,564 17,391 0 0 0 -98,112 -
-
Tax Rate 29.03% 28.74% 75.94% - - - - -
Total Cost 200,846 189,736 179,180 0 0 0 100,389 58.84%
-
Net Worth 46,831 50,791 3,926 0 0 0 -234,406 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 46,831 50,791 3,926 0 0 0 -234,406 -
NOSH 101,807 90,699 30,203 20,238 20,348 20,403 20,400 192.31%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.08% 7.58% 3.17% 0.00% 0.00% 0.00% -4,308.83% -
ROE 42.83% 30.64% 442.92% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 216.98 226.35 612.65 0.00 0.00 0.00 11.16 624.36%
EPS 19.70 17.16 57.58 0.00 0.00 0.00 -480.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.56 0.13 0.00 0.00 0.00 -11.49 -
Adjusted Per Share Value based on latest NOSH - 20,384
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 70.88 65.87 59.37 0.00 0.00 0.00 0.73 2018.41%
EPS 6.44 4.99 5.58 0.00 0.00 0.00 -31.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1503 0.163 0.0126 0.00 0.00 0.00 -0.7521 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.44 1.42 1.14 46.25 46.50 46.50 46.50 -
P/RPS 0.66 0.63 0.19 0.00 0.00 0.00 0.00 -
P/EPS 7.31 8.28 1.98 0.00 0.00 0.00 0.00 -
EY 13.68 12.08 50.51 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 2.54 8.77 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 28/05/04 24/02/04 21/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.21 1.36 1.28 1.85 46.50 46.50 46.50 -
P/RPS 0.56 0.60 0.21 0.00 0.00 0.00 0.00 -
P/EPS 6.14 7.93 2.22 0.00 0.00 0.00 0.00 -
EY 16.28 12.62 44.98 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.43 9.85 0.00 0.00 0.00 0.00 -

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