[AGES] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 19.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 75,936 69,673 110,663 73,679 59,126 51,325 70,920 4.66%
PBT 8,434 5,710 9,465 10,694 8,669 5,460 9,831 -9.72%
Tax -2,403 -1,516 -2,160 -3,388 -2,532 -1,569 -3,970 -28.46%
NP 6,031 4,194 7,305 7,306 6,137 3,891 5,861 1.92%
-
NP to SH 5,939 4,143 7,305 7,306 6,137 3,891 6,888 -9.41%
-
Tax Rate 28.49% 26.55% 22.82% 31.68% 29.21% 28.74% 40.38% -
Total Cost 69,905 65,479 103,358 66,373 52,989 47,434 65,059 4.91%
-
Net Worth 77,342 0 68,515 65,728 51,893 50,791 6,171 440.39%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 7,270 - - - - -
Div Payout % - - 99.52% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 77,342 0 68,515 65,728 51,893 50,791 6,171 440.39%
NOSH 126,791 126,705 126,880 126,401 112,812 90,699 47,470 92.62%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.94% 6.02% 6.60% 9.92% 10.38% 7.58% 8.26% -
ROE 7.68% 0.00% 10.66% 11.12% 11.83% 7.66% 111.62% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 59.89 54.99 87.22 58.29 52.41 56.59 149.40 -45.66%
EPS 4.68 3.27 5.76 5.78 5.44 4.29 14.51 -53.00%
DPS 0.00 0.00 5.73 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 0.54 0.52 0.46 0.56 0.13 180.54%
Adjusted Per Share Value based on latest NOSH - 126,401
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.36 22.36 35.51 23.64 18.97 16.47 22.76 4.63%
EPS 1.91 1.33 2.34 2.34 1.97 1.25 2.21 -9.27%
DPS 0.00 0.00 2.33 0.00 0.00 0.00 0.00 -
NAPS 0.2482 0.00 0.2198 0.2109 0.1665 0.163 0.0198 440.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.08 1.16 1.34 1.50 1.44 1.42 1.14 -
P/RPS 1.80 2.11 1.54 2.57 2.75 2.51 0.76 77.77%
P/EPS 23.06 35.48 23.27 25.95 26.47 33.10 7.86 105.07%
EY 4.34 2.82 4.30 3.85 3.78 3.02 12.73 -51.22%
DY 0.00 0.00 4.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.00 2.48 2.88 3.13 2.54 8.77 -65.62%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 25/05/05 24/02/05 24/11/04 18/08/04 28/05/04 24/02/04 -
Price 1.03 1.08 1.09 1.28 1.21 1.36 1.28 -
P/RPS 1.72 1.96 1.25 2.20 2.31 2.40 0.86 58.80%
P/EPS 21.99 33.03 18.93 22.15 22.24 31.70 8.82 83.96%
EY 4.55 3.03 5.28 4.52 4.50 3.15 11.34 -45.63%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 2.02 2.46 2.63 2.43 9.85 -69.15%

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