[AGES] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 42.14%
YoY- 41.67%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 216,569 145,609 69,673 294,793 184,130 110,451 51,325 160.89%
PBT 22,184 14,143 5,710 34,287 24,823 14,129 5,460 154.40%
Tax -6,663 -3,919 -1,516 -9,649 -7,489 -4,101 -1,569 162.00%
NP 15,521 10,224 4,194 24,638 17,334 10,028 3,891 151.30%
-
NP to SH 15,363 10,081 4,143 24,638 17,334 10,028 3,891 149.60%
-
Tax Rate 30.04% 27.71% 26.55% 28.14% 30.17% 29.03% 28.74% -
Total Cost 201,048 135,385 65,479 270,155 166,796 100,423 47,434 161.67%
-
Net Worth 82,400 77,320 0 116,620 57,266 46,831 50,791 38.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,169 - - 24,338 - - - -
Div Payout % 20.63% - - 98.78% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 82,400 77,320 0 116,620 57,266 46,831 50,791 38.02%
NOSH 126,770 126,755 126,705 126,760 110,127 101,807 90,699 24.98%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.17% 7.02% 6.02% 8.36% 9.41% 9.08% 7.58% -
ROE 18.64% 13.04% 0.00% 21.13% 30.27% 21.41% 7.66% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 170.84 114.87 54.99 232.56 167.20 108.49 56.59 108.74%
EPS 12.12 7.95 3.27 21.60 15.74 9.85 4.29 99.72%
DPS 2.50 0.00 0.00 19.20 0.00 0.00 0.00 -
NAPS 0.65 0.61 0.00 0.92 0.52 0.46 0.56 10.43%
Adjusted Per Share Value based on latest NOSH - 126,880
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 69.49 46.72 22.36 94.59 59.08 35.44 16.47 160.87%
EPS 4.93 3.23 1.33 7.91 5.56 3.22 1.25 149.41%
DPS 1.02 0.00 0.00 7.81 0.00 0.00 0.00 -
NAPS 0.2644 0.2481 0.00 0.3742 0.1837 0.1503 0.163 38.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.03 1.08 1.16 1.34 1.50 1.44 1.42 -
P/RPS 0.60 0.94 2.11 0.58 0.90 1.33 2.51 -61.44%
P/EPS 8.50 13.58 35.48 6.89 9.53 14.62 33.10 -59.56%
EY 11.77 7.36 2.82 14.50 10.49 6.84 3.02 147.44%
DY 2.43 0.00 0.00 14.33 0.00 0.00 0.00 -
P/NAPS 1.58 1.77 0.00 1.46 2.88 3.13 2.54 -27.10%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 26/08/05 25/05/05 24/02/05 24/11/04 18/08/04 28/05/04 -
Price 1.02 1.03 1.08 1.09 1.28 1.21 1.36 -
P/RPS 0.60 0.90 1.96 0.47 0.77 1.12 2.40 -60.28%
P/EPS 8.42 12.95 33.03 5.61 8.13 12.28 31.70 -58.64%
EY 11.88 7.72 3.03 17.83 12.30 8.14 3.15 142.09%
DY 2.45 0.00 0.00 17.61 0.00 0.00 0.00 -
P/NAPS 1.57 1.69 0.00 1.18 2.46 2.63 2.43 -25.24%

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