[AGES] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.7%
YoY- -14.29%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 183,788 197,008 316,440 334,768 295,628 319,752 305,605 -28.81%
PBT 19,744 20,608 26,502 25,309 22,906 22,008 28,177 -21.16%
Tax -5,458 -5,732 -8,346 -7,849 -7,102 -6,820 -7,458 -18.83%
NP 14,286 14,876 18,156 17,460 15,804 15,188 20,719 -22.00%
-
NP to SH 14,328 15,064 18,018 17,557 15,860 15,296 20,597 -21.54%
-
Tax Rate 27.64% 27.81% 31.49% 31.01% 31.00% 30.99% 26.47% -
Total Cost 169,502 182,132 298,284 317,308 279,824 304,564 284,886 -29.32%
-
Net Worth 154,691 153,429 149,588 145,747 139,345 138,018 134,377 9.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,607 15,216 3,803 5,069 - - 3,169 79.56%
Div Payout % 53.10% 101.01% 21.11% 28.87% - - 15.39% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 154,691 153,429 149,588 145,747 139,345 138,018 134,377 9.86%
NOSH 126,796 126,801 126,769 126,737 126,677 126,622 126,771 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.77% 7.55% 5.74% 5.22% 5.35% 4.75% 6.78% -
ROE 9.26% 9.82% 12.05% 12.05% 11.38% 11.08% 15.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 144.95 155.37 249.62 264.14 233.37 252.52 241.07 -28.82%
EPS 11.30 11.88 14.21 13.85 12.52 12.08 16.25 -21.56%
DPS 6.00 12.00 3.00 4.00 0.00 0.00 2.50 79.54%
NAPS 1.22 1.21 1.18 1.15 1.10 1.09 1.06 9.85%
Adjusted Per Share Value based on latest NOSH - 126,828
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 58.97 63.21 101.53 107.41 94.85 102.59 98.06 -28.82%
EPS 4.60 4.83 5.78 5.63 5.09 4.91 6.61 -21.52%
DPS 2.44 4.88 1.22 1.63 0.00 0.00 1.02 79.15%
NAPS 0.4963 0.4923 0.48 0.4676 0.4471 0.4428 0.4312 9.85%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.16 0.87 0.76 0.84 0.94 0.95 0.98 -
P/RPS 0.80 0.56 0.30 0.32 0.40 0.38 0.41 56.33%
P/EPS 10.27 7.32 5.35 6.06 7.51 7.86 6.03 42.75%
EY 9.74 13.66 18.70 16.49 13.32 12.72 16.58 -29.92%
DY 5.17 13.79 3.95 4.76 0.00 0.00 2.55 60.39%
P/NAPS 0.95 0.72 0.64 0.73 0.85 0.87 0.92 2.16%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 28/02/07 24/11/06 28/08/06 26/05/06 13/03/06 -
Price 0.97 0.89 0.87 0.83 0.94 0.91 0.98 -
P/RPS 0.67 0.57 0.35 0.31 0.40 0.36 0.41 38.86%
P/EPS 8.58 7.49 6.12 5.99 7.51 7.53 6.03 26.58%
EY 11.65 13.35 16.34 16.69 13.32 13.27 16.58 -21.01%
DY 6.19 13.48 3.45 4.82 0.00 0.00 2.55 80.91%
P/NAPS 0.80 0.74 0.74 0.72 0.85 0.83 0.92 -8.91%

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