[AGES] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 48.15%
YoY- -26.35%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 73,021 25,591 119,620 88,503 54,563 28,298 217,288 -51.69%
PBT 3,091 1,413 4,632 11,311 7,447 4,281 21,785 -72.82%
Tax -986 -120 -1,691 -2,892 -2,112 -1,231 -6,177 -70.60%
NP 2,105 1,293 2,941 8,419 5,335 3,050 15,608 -73.73%
-
NP to SH 2,263 731 3,356 8,310 5,609 2,971 16,055 -72.94%
-
Tax Rate 31.90% 8.49% 36.51% 25.57% 28.36% 28.75% 28.35% -
Total Cost 70,916 24,298 116,679 80,084 49,228 25,248 201,680 -50.21%
-
Net Worth 128,406 126,034 126,705 168,737 167,508 166,325 163,552 -14.90%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,534 2,537 2,538 2,539 3,803 -
Div Payout % - - 75.51% 30.53% 45.25% 85.47% 23.69% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 128,406 126,034 126,705 168,737 167,508 166,325 163,552 -14.90%
NOSH 127,134 126,034 126,705 126,870 126,900 126,965 126,784 0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.88% 5.05% 2.46% 9.51% 9.78% 10.78% 7.18% -
ROE 1.76% 0.58% 2.65% 4.92% 3.35% 1.79% 9.82% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 57.44 20.30 94.41 69.76 43.00 22.29 171.38 -51.78%
EPS 1.78 0.58 2.65 6.55 4.42 2.34 12.66 -72.99%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 3.00 -
NAPS 1.01 1.00 1.00 1.33 1.32 1.31 1.29 -15.06%
Adjusted Per Share Value based on latest NOSH - 126,807
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.43 8.21 38.38 28.40 17.51 9.08 69.72 -51.69%
EPS 0.73 0.23 1.08 2.67 1.80 0.95 5.15 -72.84%
DPS 0.00 0.00 0.81 0.81 0.81 0.81 1.22 -
NAPS 0.412 0.4044 0.4065 0.5414 0.5375 0.5337 0.5248 -14.91%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.42 0.50 0.53 0.72 0.77 0.88 -
P/RPS 0.61 2.07 0.53 0.76 1.67 3.45 0.51 12.69%
P/EPS 19.66 72.41 18.88 8.09 16.29 32.91 6.95 100.14%
EY 5.09 1.38 5.30 12.36 6.14 3.04 14.39 -50.01%
DY 0.00 0.00 4.00 3.77 2.78 2.60 3.41 -
P/NAPS 0.35 0.42 0.50 0.40 0.55 0.59 0.68 -35.80%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 28/08/08 28/05/08 29/02/08 -
Price 0.39 0.31 0.49 0.52 0.73 0.69 0.79 -
P/RPS 0.68 1.53 0.52 0.75 1.70 3.10 0.46 29.79%
P/EPS 21.91 53.45 18.50 7.94 16.52 29.49 6.24 131.19%
EY 4.56 1.87 5.41 12.60 6.05 3.39 16.03 -56.77%
DY 0.00 0.00 4.08 3.85 2.74 2.90 3.80 -
P/NAPS 0.39 0.31 0.49 0.39 0.55 0.53 0.61 -25.80%

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