[AGES] QoQ 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- -24.56%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 74,881 50,513 42,642 49,252 64,846 103,262 67,876 6.74%
PBT 6,270 5,643 4,720 5,152 7,525 7,529 5,951 3.53%
Tax -1,890 -1,558 -1,296 -1,433 -2,472 -2,336 -1,846 1.57%
NP 4,380 4,085 3,424 3,719 5,053 5,193 4,105 4.40%
-
NP to SH 4,772 4,119 3,398 3,766 4,992 5,238 4,106 10.51%
-
Tax Rate 30.14% 27.61% 27.46% 27.81% 32.85% 31.03% 31.02% -
Total Cost 70,501 46,428 39,218 45,533 59,793 98,069 63,771 6.89%
-
Net Worth 163,581 158,423 154,697 153,429 149,506 145,852 139,401 11.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,804 - - 3,804 - - - -
Div Payout % 79.72% - - 101.01% - - - -
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 163,581 158,423 154,697 153,429 149,506 145,852 139,401 11.22%
NOSH 126,807 126,738 126,801 126,801 126,700 126,828 126,728 0.04%
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 5.85% 8.09% 8.03% 7.55% 7.79% 5.03% 6.05% -
ROE 2.92% 2.60% 2.20% 2.45% 3.34% 3.59% 2.95% -
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 59.05 39.86 33.63 38.84 51.18 81.42 53.56 6.70%
EPS 3.76 3.25 0.00 2.97 3.94 4.13 3.24 10.40%
DPS 3.00 0.00 0.00 3.00 0.00 0.00 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 24.03 16.21 13.68 15.80 20.81 33.13 21.78 6.75%
EPS 1.53 1.32 1.09 1.21 1.60 1.68 1.32 10.31%
DPS 1.22 0.00 0.00 1.22 0.00 0.00 0.00 -
NAPS 0.5249 0.5083 0.4964 0.4923 0.4797 0.468 0.4473 11.22%
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 1.49 2.38 3.45 2.24 1.48 1.03 1.76 -10.48%
P/EPS 23.38 29.23 43.29 29.29 19.29 20.34 29.01 -13.36%
EY 4.28 3.42 2.31 3.41 5.18 4.92 3.45 15.41%
DY 3.41 0.00 0.00 3.45 0.00 0.00 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 1.34 2.16 2.88 2.29 1.70 1.02 1.76 -16.57%
P/EPS 20.99 26.46 36.20 29.97 22.08 20.10 29.01 -19.35%
EY 4.76 3.78 2.76 3.34 4.53 4.98 3.45 23.86%
DY 3.80 0.00 0.00 3.37 0.00 0.00 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