[AGES] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.6%
YoY- -11.37%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 295,628 319,752 305,605 288,758 291,218 278,692 294,793 0.18%
PBT 22,906 22,008 28,177 29,578 28,286 22,840 34,287 -23.63%
Tax -7,102 -6,820 -7,458 -8,884 -7,838 -6,064 -9,649 -18.52%
NP 15,804 15,188 20,719 20,694 20,448 16,776 24,638 -25.68%
-
NP to SH 15,860 15,296 20,597 20,484 20,162 16,572 24,638 -25.50%
-
Tax Rate 31.00% 30.99% 26.47% 30.04% 27.71% 26.55% 28.14% -
Total Cost 279,824 304,564 284,886 268,064 270,770 261,916 270,155 2.37%
-
Net Worth 139,345 138,018 134,377 82,400 77,320 0 116,620 12.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,169 4,225 - - 24,338 -
Div Payout % - - 15.39% 20.63% - - 98.78% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 139,345 138,018 134,377 82,400 77,320 0 116,620 12.63%
NOSH 126,677 126,622 126,771 126,770 126,755 126,705 126,760 -0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.35% 4.75% 6.78% 7.17% 7.02% 6.02% 8.36% -
ROE 11.38% 11.08% 15.33% 24.86% 26.08% 0.00% 21.13% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 233.37 252.52 241.07 227.78 229.75 219.95 232.56 0.23%
EPS 12.52 12.08 16.25 16.16 15.90 13.08 21.60 -30.55%
DPS 0.00 0.00 2.50 3.33 0.00 0.00 19.20 -
NAPS 1.10 1.09 1.06 0.65 0.61 0.00 0.92 12.68%
Adjusted Per Share Value based on latest NOSH - 126,799
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 94.85 102.59 98.06 92.65 93.44 89.42 94.59 0.18%
EPS 5.09 4.91 6.61 6.57 6.47 5.32 7.91 -25.52%
DPS 0.00 0.00 1.02 1.36 0.00 0.00 7.81 -
NAPS 0.4471 0.4428 0.4312 0.2644 0.2481 0.00 0.3742 12.63%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.94 0.95 0.98 1.03 1.08 1.16 1.34 -
P/RPS 0.40 0.38 0.41 0.45 0.47 0.53 0.58 -21.99%
P/EPS 7.51 7.86 6.03 6.37 6.79 8.87 6.89 5.92%
EY 13.32 12.72 16.58 15.69 14.73 11.28 14.50 -5.51%
DY 0.00 0.00 2.55 3.24 0.00 0.00 14.33 -
P/NAPS 0.85 0.87 0.92 1.58 1.77 0.00 1.46 -30.34%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 13/03/06 30/11/05 26/08/05 25/05/05 24/02/05 -
Price 0.94 0.91 0.98 1.02 1.03 1.08 1.09 -
P/RPS 0.40 0.36 0.41 0.45 0.45 0.49 0.47 -10.21%
P/EPS 7.51 7.53 6.03 6.31 6.48 8.26 5.61 21.52%
EY 13.32 13.27 16.58 15.84 15.44 12.11 17.83 -17.71%
DY 0.00 0.00 2.55 3.27 0.00 0.00 17.61 -
P/NAPS 0.85 0.83 0.92 1.57 1.69 0.00 1.18 -19.69%

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