[AGES] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -0.8%
YoY- 43.72%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 315,870 305,605 327,232 329,951 313,141 294,793 255,050 15.33%
PBT 27,971 28,179 31,650 34,303 34,538 34,288 34,654 -13.32%
Tax -7,647 -7,458 -8,823 -9,467 -9,596 -9,649 -11,459 -23.65%
NP 20,324 20,721 22,827 24,836 24,942 24,639 23,195 -8.43%
-
NP to SH 20,280 20,599 22,669 24,693 24,891 24,639 24,222 -11.17%
-
Tax Rate 27.34% 26.47% 27.88% 27.60% 27.78% 28.14% 33.07% -
Total Cost 295,546 284,884 304,405 305,115 288,199 270,154 231,855 17.58%
-
Net Worth 138,018 126,802 82,419 77,342 0 68,515 65,728 64.05%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 3,798 - 7,270 7,270 7,270 7,270 - -
Div Payout % 18.73% - 32.07% 29.44% 29.21% 29.51% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 138,018 126,802 82,419 77,342 0 68,515 65,728 64.05%
NOSH 126,622 126,802 126,799 126,791 126,705 126,880 126,401 0.11%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.43% 6.78% 6.98% 7.53% 7.97% 8.36% 9.09% -
ROE 14.69% 16.24% 27.50% 31.93% 0.00% 35.96% 36.85% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 249.46 241.01 258.07 260.23 247.14 232.34 201.78 15.20%
EPS 16.02 16.24 17.88 19.48 19.64 19.42 19.16 -11.25%
DPS 3.00 0.00 5.73 5.73 5.74 5.73 0.00 -
NAPS 1.09 1.00 0.65 0.61 0.00 0.54 0.52 63.86%
Adjusted Per Share Value based on latest NOSH - 126,791
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 101.35 98.06 104.99 105.87 100.47 94.59 81.83 15.34%
EPS 6.51 6.61 7.27 7.92 7.99 7.91 7.77 -11.13%
DPS 1.22 0.00 2.33 2.33 2.33 2.33 0.00 -
NAPS 0.4428 0.4069 0.2644 0.2482 0.00 0.2198 0.2109 64.04%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.95 0.98 1.03 1.08 1.16 1.34 1.50 -
P/RPS 0.38 0.41 0.40 0.42 0.47 0.58 0.74 -35.89%
P/EPS 5.93 6.03 5.76 5.55 5.90 6.90 7.83 -16.92%
EY 16.86 16.58 17.36 18.03 16.94 14.49 12.78 20.30%
DY 3.16 0.00 5.56 5.31 4.95 4.28 0.00 -
P/NAPS 0.87 0.98 1.58 1.77 0.00 2.48 2.88 -55.01%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 13/03/06 30/11/05 26/08/05 25/05/05 24/02/05 24/11/04 -
Price 0.91 0.98 1.02 1.03 1.08 1.09 1.28 -
P/RPS 0.36 0.41 0.40 0.40 0.44 0.47 0.63 -31.16%
P/EPS 5.68 6.03 5.71 5.29 5.50 5.61 6.68 -10.25%
EY 17.60 16.58 17.53 18.91 18.19 17.82 14.97 11.40%
DY 3.30 0.00 5.62 5.56 5.31 5.26 0.00 -
P/NAPS 0.83 0.98 1.57 1.69 0.00 2.02 2.46 -51.56%

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