[AGES] QoQ Cumulative 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- 52.4%
YoY- -11.37%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 147,814 79,938 305,605 216,569 145,609 69,673 294,793 -36.96%
PBT 11,453 5,502 28,177 22,184 14,143 5,710 34,287 -51.95%
Tax -3,551 -1,705 -7,458 -6,663 -3,919 -1,516 -9,649 -48.73%
NP 7,902 3,797 20,719 15,521 10,224 4,194 24,638 -53.24%
-
NP to SH 7,930 3,824 20,597 15,363 10,081 4,143 24,638 -53.13%
-
Tax Rate 31.00% 30.99% 26.47% 30.04% 27.71% 26.55% 28.14% -
Total Cost 139,912 76,141 284,886 201,048 135,385 65,479 270,155 -35.58%
-
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 3,169 - - 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 5.69% 2.77% 15.33% 18.64% 13.04% 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 116.69 63.13 241.07 170.84 114.87 54.99 232.56 -36.93%
EPS 6.26 3.02 16.25 12.12 7.95 3.27 21.60 -56.30%
DPS 0.00 0.00 2.50 2.50 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 47.43 25.65 98.06 69.49 46.72 22.36 94.59 -36.96%
EPS 2.54 1.23 6.61 4.93 3.23 1.33 7.91 -53.20%
DPS 0.00 0.00 1.02 1.02 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 0.81 1.50 0.41 0.60 0.94 2.11 0.58 25.01%
P/EPS 15.02 31.46 6.03 8.50 13.58 35.48 6.89 68.36%
EY 6.66 3.18 16.58 11.77 7.36 2.82 14.50 -40.55%
DY 0.00 0.00 2.55 2.43 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 0.81 1.44 0.41 0.60 0.90 1.96 0.47 43.88%
P/EPS 15.02 30.13 6.03 8.42 12.95 33.03 5.61 93.16%
EY 6.66 3.32 16.58 11.88 7.72 3.03 17.83 -48.22%
DY 0.00 0.00 2.55 2.45 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