[AGES] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -1173.86%
YoY- -2197.26%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 288,758 245,506 0 0 55,625 128,418 364,730 0.24%
PBT 29,578 33,097 0 -89,501 -3,896 40,812 -41,897 -
Tax -8,884 -9,985 0 0 0 -286 41,897 -
NP 20,694 23,112 0 -89,501 -3,896 40,525 0 -100.00%
-
NP to SH 20,484 23,112 0 -89,501 -3,896 40,525 -41,944 -
-
Tax Rate 30.04% 30.17% - - - 0.70% - -
Total Cost 268,064 222,394 0 89,501 59,521 87,893 364,730 0.32%
-
Net Worth 82,400 57,266 0 -203,807 -135,693 -115,864 2,038 -3.85%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 4,225 - - - - - - -100.00%
Div Payout % 20.63% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 82,400 57,266 0 -203,807 -135,693 -115,864 2,038 -3.85%
NOSH 126,770 110,127 20,238 20,401 20,405 20,398 20,386 -1.92%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.17% 9.41% 0.00% 0.00% -7.00% 31.56% 0.00% -
ROE 24.86% 40.36% 0.00% 0.00% 0.00% 0.00% -2,057.47% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 227.78 222.93 0.00 0.00 272.61 629.54 1,789.10 2.21%
EPS 16.16 20.99 0.00 -438.71 -19.09 198.67 -205.75 -
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.65 0.52 0.00 -9.99 -6.65 -5.68 0.10 -1.97%
Adjusted Per Share Value based on latest NOSH - 20,401
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 92.65 78.77 0.00 0.00 17.85 41.20 117.03 0.24%
EPS 6.57 7.42 0.00 -28.72 -1.25 13.00 -13.46 -
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2644 0.1837 0.00 -0.6539 -0.4354 -0.3718 0.0065 -3.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.03 1.50 46.25 48.00 46.25 46.25 0.00 -
P/RPS 0.45 0.67 0.00 0.00 16.97 7.35 0.00 -100.00%
P/EPS 6.37 7.15 0.00 -10.94 -242.23 23.28 0.00 -100.00%
EY 15.69 13.99 0.00 -9.14 -0.41 4.30 0.00 -100.00%
DY 3.24 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.58 2.88 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 24/11/04 21/11/03 29/11/02 20/11/01 21/11/00 30/11/99 -
Price 1.02 1.28 1.85 48.00 46.25 46.25 0.00 -
P/RPS 0.45 0.57 0.00 0.00 16.97 7.35 0.00 -100.00%
P/EPS 6.31 6.10 0.00 -10.94 -242.23 23.28 0.00 -100.00%
EY 15.84 16.40 0.00 -9.14 -0.41 4.30 0.00 -100.00%
DY 3.27 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.57 2.46 0.00 0.00 0.00 0.00 0.00 -100.00%

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