[AGES] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 106.86%
YoY- 12.72%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 48,655 60,303 50,419 32,548 64,985 43,953 47,430 1.70%
PBT 1,698 173 1,116 1,666 -12,512 1,017 1,678 0.79%
Tax -1,338 270 -550 -765 -460 -697 -866 33.54%
NP 360 443 566 901 -12,972 320 812 -41.77%
-
NP to SH 406 406 632 824 -12,016 716 1,532 -58.64%
-
Tax Rate 78.80% -156.07% 49.28% 45.92% - 68.53% 51.61% -
Total Cost 48,295 59,860 49,853 31,647 77,957 43,633 46,618 2.37%
-
Net Worth 118,749 120,531 120,079 119,163 116,734 130,414 127,877 -4.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 118,749 120,531 120,079 119,163 116,734 130,414 127,877 -4.80%
NOSH 125,000 126,875 126,400 126,769 126,884 127,857 126,611 -0.84%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.74% 0.73% 1.12% 2.77% -19.96% 0.73% 1.71% -
ROE 0.34% 0.34% 0.53% 0.69% -10.29% 0.55% 1.20% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.92 47.53 39.89 25.68 51.22 34.38 37.46 2.57%
EPS 0.32 0.32 0.50 0.65 -9.47 0.56 1.21 -58.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.95 0.94 0.92 1.02 1.01 -3.98%
Adjusted Per Share Value based on latest NOSH - 126,769
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.61 19.35 16.18 10.44 20.85 14.10 15.22 1.69%
EPS 0.13 0.13 0.20 0.26 -3.86 0.23 0.49 -58.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.381 0.3867 0.3853 0.3823 0.3745 0.4184 0.4103 -4.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.25 0.29 0.33 0.34 0.34 0.34 0.35 -
P/RPS 0.64 0.61 0.83 1.32 0.66 0.99 0.93 -22.00%
P/EPS 76.97 90.62 66.00 52.31 -3.59 60.71 28.93 91.66%
EY 1.30 1.10 1.52 1.91 -27.85 1.65 3.46 -47.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.35 0.36 0.37 0.33 0.35 -17.93%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 24/08/10 21/05/10 24/02/10 20/11/09 28/08/09 -
Price 0.24 0.24 0.27 0.30 0.40 0.35 0.39 -
P/RPS 0.62 0.50 0.68 1.17 0.78 1.02 1.04 -29.09%
P/EPS 73.89 75.00 54.00 46.15 -4.22 62.50 32.23 73.60%
EY 1.35 1.33 1.85 2.17 -23.68 1.60 3.10 -42.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.28 0.32 0.43 0.34 0.39 -25.59%

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