[AGES] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -10.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 197,008 319,752 278,692 205,300 0 0 122,364 8.25%
PBT 20,608 22,008 22,840 21,840 0 -7,720 908 68.22%
Tax -5,732 -6,820 -6,064 -6,276 0 0 0 -
NP 14,876 15,188 16,776 15,564 0 -7,720 908 59.33%
-
NP to SH 15,064 15,296 16,572 15,564 0 -7,720 908 59.66%
-
Tax Rate 27.81% 30.99% 26.55% 28.74% - - 0.00% -
Total Cost 182,132 304,564 261,916 189,736 0 7,720 121,456 6.98%
-
Net Worth 153,429 138,018 0 50,791 0 -138,731 -144,826 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 15,216 - - - - - - -
Div Payout % 101.01% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 153,429 138,018 0 50,791 0 -138,731 -144,826 -
NOSH 126,801 126,622 126,705 90,699 20,403 20,401 22,700 33.18%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.55% 4.75% 6.02% 7.58% 0.00% 0.00% 0.74% -
ROE 9.82% 11.08% 0.00% 30.64% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 155.37 252.52 219.95 226.35 0.00 0.00 539.05 -18.71%
EPS 11.88 12.08 13.08 17.16 0.00 -37.84 4.00 19.88%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.09 0.00 0.56 0.00 -6.80 -6.38 -
Adjusted Per Share Value based on latest NOSH - 90,699
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 63.21 102.59 89.42 65.87 0.00 0.00 39.26 8.25%
EPS 4.83 4.91 5.32 4.99 0.00 -2.48 0.29 59.77%
DPS 4.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4923 0.4428 0.00 0.163 0.00 -0.4451 -0.4647 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.87 0.95 1.16 1.42 46.50 46.25 46.25 -
P/RPS 0.56 0.38 0.53 0.63 0.00 0.00 8.58 -36.53%
P/EPS 7.32 7.86 8.87 8.28 0.00 -122.23 1,156.25 -56.97%
EY 13.66 12.72 11.28 12.08 0.00 -0.82 0.09 130.87%
DY 13.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 0.00 2.54 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 26/05/06 25/05/05 28/05/04 30/05/03 28/05/02 31/05/01 -
Price 0.89 0.91 1.08 1.36 46.50 46.25 46.25 -
P/RPS 0.57 0.36 0.49 0.60 0.00 0.00 8.58 -36.34%
P/EPS 7.49 7.53 8.26 7.93 0.00 -122.23 1,156.25 -56.80%
EY 13.35 13.27 12.11 12.62 0.00 -0.82 0.09 129.98%
DY 13.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.83 0.00 2.43 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