[AGES] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 80.55%
YoY- 66.55%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 95,437 65,112 67,989 38,053 55,360 60,072 32,539 104.23%
PBT 371 2,256 1,270 1,867 464 818 1,772 -64.57%
Tax -32 -750 -170 -744 -102 140 -1,006 -89.85%
NP 339 1,506 1,100 1,123 362 958 766 -41.78%
-
NP to SH -237 1,650 1,015 1,374 761 959 766 -
-
Tax Rate 8.63% 33.24% 13.39% 39.85% 21.98% -17.11% 56.77% -
Total Cost 95,098 63,606 66,889 36,930 54,998 59,114 31,773 106.99%
-
Net Worth 127,064 126,923 126,874 125,949 124,296 122,398 123,836 1.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 127,064 126,923 126,874 125,949 124,296 122,398 123,836 1.72%
NOSH 125,806 126,923 126,874 127,222 126,833 126,184 127,666 -0.96%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.36% 2.31% 1.62% 2.95% 0.65% 1.59% 2.35% -
ROE -0.19% 1.30% 0.80% 1.09% 0.61% 0.78% 0.62% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.86 51.30 53.59 29.91 43.65 47.61 25.49 106.21%
EPS -0.19 1.30 0.80 1.08 0.60 0.76 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 1.00 0.99 0.98 0.97 0.97 2.71%
Adjusted Per Share Value based on latest NOSH - 127,222
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.62 20.89 21.81 12.21 17.76 19.27 10.44 104.23%
EPS -0.08 0.53 0.33 0.44 0.24 0.31 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4077 0.4072 0.4071 0.4041 0.3988 0.3927 0.3973 1.72%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.19 0.20 0.23 0.23 0.18 0.22 -
P/RPS 0.26 0.37 0.37 0.77 0.53 0.38 0.86 -54.79%
P/EPS -106.17 14.62 25.00 21.30 38.33 23.68 36.67 -
EY -0.94 6.84 4.00 4.70 2.61 4.22 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.20 0.23 0.23 0.19 0.23 -8.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 28/08/12 24/05/12 27/02/12 25/11/11 22/08/11 -
Price 0.22 0.21 0.22 0.20 0.22 0.21 0.20 -
P/RPS 0.29 0.41 0.41 0.67 0.50 0.44 0.78 -48.13%
P/EPS -116.78 16.15 27.50 18.52 36.67 27.63 33.33 -
EY -0.86 6.19 3.64 5.40 2.73 3.62 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.22 0.20 0.22 0.22 0.21 3.13%

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