[AGES] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -55.24%
YoY- -127.43%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 2,277 45,426 48,771 48,771 48,771 39,075 76,050 -90.29%
PBT -98,112 -68,215 -6,529 -6,169 -4,012 -23,799 -21,768 172.11%
Tax 3,513 107 107 1,330 1,330 22,099 22,127 -70.58%
NP -94,599 -68,108 -6,422 -4,839 -2,682 -1,700 359 -
-
NP to SH -98,112 -68,108 -6,422 -6,062 -3,905 -23,584 -21,525 174.14%
-
Tax Rate - - - - - - - -
Total Cost 96,876 113,534 55,193 53,610 51,453 40,775 75,691 17.82%
-
Net Worth -234,414 -203,808 -140,144 -138,731 -136,785 -135,603 -133,937 45.08%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -234,414 -203,808 -140,144 -138,731 -136,785 -135,603 -133,937 45.08%
NOSH 20,401 20,401 20,399 20,401 20,415 20,391 20,417 -0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -4,154.55% -149.93% -13.17% -9.92% -5.50% -4.35% 0.47% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 11.16 222.66 239.08 239.05 238.89 191.62 372.48 -90.29%
EPS -480.90 -333.84 -31.48 -29.71 -19.13 -115.66 -105.42 174.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -11.49 -9.99 -6.87 -6.80 -6.70 -6.65 -6.56 45.15%
Adjusted Per Share Value based on latest NOSH - 20,401
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 0.73 14.58 15.65 15.65 15.65 12.54 24.40 -90.30%
EPS -31.48 -21.85 -2.06 -1.95 -1.25 -7.57 -6.91 174.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7521 -0.6539 -0.4497 -0.4451 -0.4389 -0.4351 -0.4297 45.08%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 31/05/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 46.50 48.00 46.25 46.25 46.25 46.25 46.25 -
P/RPS 416.63 21.56 19.35 19.35 19.36 24.14 12.42 933.49%
P/EPS -9.67 -14.38 -146.91 -155.65 -241.80 -39.99 -43.87 -63.40%
EY -10.34 -6.96 -0.68 -0.64 -0.41 -2.50 -2.28 173.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 27/08/02 28/05/02 27/02/02 20/11/01 29/08/01 -
Price 46.50 48.00 48.00 46.25 46.25 46.25 46.25 -
P/RPS 416.63 21.56 20.08 19.35 19.36 24.14 12.42 933.49%
P/EPS -9.67 -14.38 -152.47 -155.65 -241.80 -39.99 -43.87 -63.40%
EY -10.34 -6.96 -0.66 -0.64 -0.41 -2.50 -2.28 173.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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