[AGES] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -79.1%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 217,288 142,407 91,894 49,252 316,440 251,076 147,814 29.19%
PBT 21,785 15,515 9,872 5,152 26,502 18,982 11,453 53.33%
Tax -6,177 -4,287 -2,729 -1,433 -8,346 -5,887 -3,551 44.49%
NP 15,608 11,228 7,143 3,719 18,156 13,095 7,902 57.22%
-
NP to SH 16,055 11,283 7,164 3,766 18,018 13,168 7,930 59.83%
-
Tax Rate 28.35% 27.63% 27.64% 27.81% 31.49% 31.01% 31.00% -
Total Cost 201,680 131,179 84,751 45,533 298,284 237,981 139,912 27.52%
-
Net Worth 163,552 158,469 154,691 153,429 149,588 145,747 139,345 11.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,803 3,803 3,803 3,804 3,803 3,802 - -
Div Payout % 23.69% 33.71% 53.10% 101.01% 21.11% 28.87% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 163,552 158,469 154,691 153,429 149,588 145,747 139,345 11.23%
NOSH 126,784 126,775 126,796 126,801 126,769 126,737 126,677 0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.18% 7.88% 7.77% 7.55% 5.74% 5.22% 5.35% -
ROE 9.82% 7.12% 4.63% 2.45% 12.05% 9.03% 5.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 171.38 112.33 72.47 38.84 249.62 198.11 116.69 29.11%
EPS 12.66 8.90 5.65 2.97 14.21 10.39 6.26 59.71%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.29 1.25 1.22 1.21 1.18 1.15 1.10 11.17%
Adjusted Per Share Value based on latest NOSH - 126,801
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 69.72 45.69 29.48 15.80 101.53 80.56 47.43 29.19%
EPS 5.15 3.62 2.30 1.21 5.78 4.23 2.54 59.98%
DPS 1.22 1.22 1.22 1.22 1.22 1.22 0.00 -
NAPS 0.5248 0.5085 0.4963 0.4923 0.48 0.4676 0.4471 11.24%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.88 0.95 1.16 0.87 0.76 0.84 0.94 -
P/RPS 0.51 0.85 1.60 2.24 0.30 0.42 0.81 -26.47%
P/EPS 6.95 10.67 20.53 29.29 5.35 8.08 15.02 -40.09%
EY 14.39 9.37 4.87 3.41 18.70 12.37 6.66 66.89%
DY 3.41 3.16 2.59 3.45 3.95 3.57 0.00 -
P/NAPS 0.68 0.76 0.95 0.72 0.64 0.73 0.85 -13.78%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 28/08/07 30/05/07 28/02/07 24/11/06 28/08/06 -
Price 0.79 0.86 0.97 0.89 0.87 0.83 0.94 -
P/RPS 0.46 0.77 1.34 2.29 0.35 0.42 0.81 -31.35%
P/EPS 6.24 9.66 17.17 29.97 6.12 7.99 15.02 -44.23%
EY 16.03 10.35 5.82 3.34 16.34 12.52 6.66 79.31%
DY 3.80 3.49 3.09 3.37 3.45 3.61 0.00 -
P/NAPS 0.61 0.69 0.80 0.74 0.74 0.72 0.85 -19.79%

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