[AGES] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -16.65%
YoY- -19.58%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 93,168 92,273 133,581 85,937 113,476 89,608 95,437 -1.59%
PBT 2,615 2,649 -171 2,015 2,051 1,902 371 268.93%
Tax -707 -675 -107 -455 -841 -411 -32 691.84%
NP 1,908 1,974 -278 1,560 1,210 1,491 339 217.41%
-
NP to SH 2,190 1,993 997 1,327 1,592 629 -237 -
-
Tax Rate 27.04% 25.48% - 22.58% 41.00% 21.61% 8.63% -
Total Cost 91,260 90,299 133,859 84,377 112,266 88,117 95,098 -2.71%
-
Net Worth 136,716 135,828 127,115 132,699 131,180 129,573 127,064 5.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 136,716 135,828 127,115 132,699 131,180 129,573 127,064 5.01%
NOSH 126,589 126,942 127,115 126,380 127,360 125,800 125,806 0.41%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.05% 2.14% -0.21% 1.82% 1.07% 1.66% 0.36% -
ROE 1.60% 1.47% 0.78% 1.00% 1.21% 0.49% -0.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.60 72.69 105.09 68.00 89.10 71.23 75.86 -2.00%
EPS 1.73 1.57 0.79 1.05 1.25 0.50 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.00 1.05 1.03 1.03 1.01 4.58%
Adjusted Per Share Value based on latest NOSH - 126,380
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.89 29.61 42.86 27.57 36.41 28.75 30.62 -1.60%
EPS 0.70 0.64 0.32 0.43 0.51 0.20 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4387 0.4358 0.4079 0.4258 0.4209 0.4157 0.4077 5.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.29 0.315 0.295 0.305 0.285 0.20 0.20 -
P/RPS 0.39 0.43 0.28 0.45 0.32 0.28 0.26 31.13%
P/EPS 16.76 20.06 37.61 29.05 22.80 40.00 -106.17 -
EY 5.97 4.98 2.66 3.44 4.39 2.50 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.30 0.29 0.28 0.19 0.20 22.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 28/08/13 29/05/13 28/02/13 -
Price 0.335 0.34 0.31 0.305 0.275 0.265 0.22 -
P/RPS 0.46 0.47 0.29 0.45 0.31 0.37 0.29 36.12%
P/EPS 19.36 21.66 39.52 29.05 22.00 53.00 -116.78 -
EY 5.16 4.62 2.53 3.44 4.55 1.89 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.29 0.27 0.26 0.22 25.76%

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