[AGES] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.72%
YoY- 262.18%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 327,232 329,951 313,141 294,793 255,050 181,371 122,245 92.67%
PBT 31,650 34,303 34,538 34,288 34,654 24,225 15,712 59.43%
Tax -8,823 -9,467 -9,596 -9,649 -11,459 -8,071 -5,539 36.35%
NP 22,827 24,836 24,942 24,639 23,195 16,154 10,173 71.31%
-
NP to SH 22,669 24,693 24,891 24,639 24,222 17,181 11,200 59.93%
-
Tax Rate 27.88% 27.60% 27.78% 28.14% 33.07% 33.32% 35.25% -
Total Cost 304,405 305,115 288,199 270,154 231,855 165,217 112,072 94.55%
-
Net Worth 82,419 77,342 0 68,515 65,728 51,893 50,791 38.04%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 7,270 7,270 7,270 7,270 - - - -
Div Payout % 32.07% 29.44% 29.21% 29.51% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 82,419 77,342 0 68,515 65,728 51,893 50,791 38.04%
NOSH 126,799 126,791 126,705 126,880 126,401 112,812 90,699 25.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.98% 7.53% 7.97% 8.36% 9.09% 8.91% 8.32% -
ROE 27.50% 31.93% 0.00% 35.96% 36.85% 33.11% 22.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 258.07 260.23 247.14 232.34 201.78 160.77 134.78 54.13%
EPS 17.88 19.48 19.64 19.42 19.16 15.23 12.35 27.94%
DPS 5.73 5.73 5.74 5.73 0.00 0.00 0.00 -
NAPS 0.65 0.61 0.00 0.54 0.52 0.46 0.56 10.43%
Adjusted Per Share Value based on latest NOSH - 126,880
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 104.99 105.87 100.47 94.59 81.83 58.19 39.22 92.67%
EPS 7.27 7.92 7.99 7.91 7.77 5.51 3.59 59.99%
DPS 2.33 2.33 2.33 2.33 0.00 0.00 0.00 -
NAPS 0.2644 0.2482 0.00 0.2198 0.2109 0.1665 0.163 38.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.03 1.08 1.16 1.34 1.50 1.44 1.42 -
P/RPS 0.40 0.42 0.47 0.58 0.74 0.90 1.05 -47.41%
P/EPS 5.76 5.55 5.90 6.90 7.83 9.46 11.50 -36.90%
EY 17.36 18.03 16.94 14.49 12.78 10.58 8.70 58.43%
DY 5.56 5.31 4.95 4.28 0.00 0.00 0.00 -
P/NAPS 1.58 1.77 0.00 2.48 2.88 3.13 2.54 -27.10%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 26/08/05 25/05/05 24/02/05 24/11/04 18/08/04 28/05/04 -
Price 1.02 1.03 1.08 1.09 1.28 1.21 1.36 -
P/RPS 0.40 0.40 0.44 0.47 0.63 0.75 1.01 -46.04%
P/EPS 5.71 5.29 5.50 5.61 6.68 7.95 11.01 -35.42%
EY 17.53 18.91 18.19 17.82 14.97 12.59 9.08 54.98%
DY 5.62 5.56 5.31 5.26 0.00 0.00 0.00 -
P/NAPS 1.57 1.69 0.00 2.02 2.46 2.63 2.43 -25.24%

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