[AGES] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 295,628 291,218 220,902 0 0 76,748 111,988 17.55%
PBT 22,906 28,286 28,258 0 -7,026 -1,992 61,010 -15.05%
Tax -7,102 -7,838 -8,202 0 0 1,992 -486 56.32%
NP 15,804 20,448 20,056 0 -7,026 0 60,524 -20.04%
-
NP to SH 15,860 20,162 20,056 0 -7,026 -1,992 60,524 -19.99%
-
Tax Rate 31.00% 27.71% 29.03% - - - 0.80% -
Total Cost 279,824 270,770 200,846 0 7,026 76,748 51,464 32.58%
-
Net Worth 139,345 77,320 46,831 0 -140,152 -133,888 -116,345 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 139,345 77,320 46,831 0 -140,152 -133,888 -116,345 -
NOSH 126,677 126,755 101,807 20,348 20,400 20,409 20,447 35.50%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.35% 7.02% 9.08% 0.00% 0.00% 0.00% 54.05% -
ROE 11.38% 26.08% 42.83% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 233.37 229.75 216.98 0.00 0.00 376.03 547.69 -13.24%
EPS 12.52 15.90 19.70 0.00 -34.44 -9.76 296.00 -40.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.61 0.46 0.00 -6.87 -6.56 -5.69 -
Adjusted Per Share Value based on latest NOSH - 20,526
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 94.85 93.44 70.88 0.00 0.00 24.63 35.93 17.55%
EPS 5.09 6.47 6.44 0.00 -2.25 -0.64 19.42 -19.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4471 0.2481 0.1503 0.00 -0.4497 -0.4296 -0.3733 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 0.94 1.08 1.44 46.50 46.25 46.25 46.25 -
P/RPS 0.40 0.47 0.66 0.00 0.00 12.30 8.44 -39.82%
P/EPS 7.51 6.79 7.31 0.00 -134.29 -473.87 15.62 -11.48%
EY 13.32 14.73 13.68 0.00 -0.74 -0.21 6.40 12.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.77 3.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 26/08/05 18/08/04 29/08/03 27/08/02 29/08/01 30/08/00 -
Price 0.94 1.03 1.21 46.50 48.00 46.25 46.25 -
P/RPS 0.40 0.45 0.56 0.00 0.00 12.30 8.44 -39.82%
P/EPS 7.51 6.48 6.14 0.00 -139.37 -473.87 15.62 -11.48%
EY 13.32 15.44 16.28 0.00 -0.72 -0.21 6.40 12.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.69 2.63 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