[AGES] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 67.28%
YoY- 54.38%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 181,371 122,245 70,920 2,277 2,277 2,277 2,277 1756.21%
PBT 24,225 15,712 9,746 -31,071 -94,949 -96,688 -98,112 -
Tax -8,071 -5,539 -3,970 0 0 1,583 3,513 -
NP 16,154 10,173 5,776 -31,071 -94,949 -95,105 -94,599 -
-
NP to SH 17,181 11,200 6,803 -31,071 -94,949 -96,688 -98,112 -
-
Tax Rate 33.32% 35.25% 40.73% - - - - -
Total Cost 165,217 112,072 65,144 33,348 97,226 97,382 96,876 42.79%
-
Net Worth 51,893 50,791 6,171 -217,911 -219,836 -218,722 -234,414 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 51,893 50,791 6,171 -217,911 -219,836 -218,722 -234,414 -
NOSH 112,812 90,699 47,470 20,384 20,526 20,403 20,401 213.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.91% 8.32% 8.14% -1,364.56% -4,169.92% -4,176.77% -4,154.55% -
ROE 33.11% 22.05% 110.24% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 160.77 134.78 149.40 11.17 11.09 11.16 11.16 493.01%
EPS 15.23 12.35 14.33 -152.42 -462.57 -473.89 -480.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.56 0.13 -10.69 -10.71 -10.72 -11.49 -
Adjusted Per Share Value based on latest NOSH - 20,384
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.19 39.22 22.76 0.73 0.73 0.73 0.73 1757.13%
EPS 5.51 3.59 2.18 -9.97 -30.47 -31.02 -31.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1665 0.163 0.0198 -0.6992 -0.7054 -0.7018 -0.7521 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.44 1.42 1.14 46.25 46.50 46.50 46.50 -
P/RPS 0.90 1.05 0.76 414.05 419.18 416.67 416.63 -98.33%
P/EPS 9.46 11.50 7.95 -30.34 -10.05 -9.81 -9.67 -
EY 10.58 8.70 12.57 -3.30 -9.95 -10.19 -10.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 2.54 8.77 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 28/05/04 24/02/04 21/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.21 1.36 1.28 1.85 46.50 46.50 46.50 -
P/RPS 0.75 1.01 0.86 16.56 419.18 416.67 416.63 -98.52%
P/EPS 7.95 11.01 8.93 -1.21 -10.05 -9.81 -9.67 -
EY 12.59 9.08 11.20 -82.39 -9.95 -10.19 -10.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.43 9.85 0.00 0.00 0.00 0.00 -

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