[AGES] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 72.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 142,407 251,076 216,569 184,130 0 0 41,719 22.69%
PBT 15,515 18,982 22,184 24,823 0 -67,126 -2,922 -
Tax -4,287 -5,887 -6,663 -7,489 0 0 0 -
NP 11,228 13,095 15,521 17,334 0 -67,126 -2,922 -
-
NP to SH 11,283 13,168 15,363 17,334 0 -67,126 -2,922 -
-
Tax Rate 27.63% 31.01% 30.04% 30.17% - - - -
Total Cost 131,179 237,981 201,048 166,796 0 67,126 44,641 19.67%
-
Net Worth 158,469 145,747 82,400 57,266 0 -203,807 -135,693 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,803 3,802 3,169 - - - - -
Div Payout % 33.71% 28.87% 20.63% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 158,469 145,747 82,400 57,266 0 -203,807 -135,693 -
NOSH 126,775 126,737 126,770 110,127 20,238 20,401 20,405 35.56%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.88% 5.22% 7.17% 9.41% 0.00% 0.00% -7.00% -
ROE 7.12% 9.03% 18.64% 30.27% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 112.33 198.11 170.84 167.20 0.00 0.00 204.45 -9.49%
EPS 8.90 10.39 12.12 15.74 0.00 -329.03 -14.32 -
DPS 3.00 3.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.15 0.65 0.52 0.00 -9.99 -6.65 -
Adjusted Per Share Value based on latest NOSH - 126,401
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 45.69 80.56 69.49 59.08 0.00 0.00 13.39 22.68%
EPS 3.62 4.23 4.93 5.56 0.00 -21.54 -0.94 -
DPS 1.22 1.22 1.02 0.00 0.00 0.00 0.00 -
NAPS 0.5085 0.4676 0.2644 0.1837 0.00 -0.6539 -0.4354 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.95 0.84 1.03 1.50 46.25 48.00 46.25 -
P/RPS 0.85 0.42 0.60 0.90 0.00 0.00 22.62 -42.11%
P/EPS 10.67 8.08 8.50 9.53 0.00 -14.59 -322.97 -
EY 9.37 12.37 11.77 10.49 0.00 -6.85 -0.31 -
DY 3.16 3.57 2.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 1.58 2.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 30/11/05 24/11/04 21/11/03 29/11/02 20/11/01 -
Price 0.86 0.83 1.02 1.28 1.85 48.00 46.25 -
P/RPS 0.77 0.42 0.60 0.77 0.00 0.00 22.62 -43.05%
P/EPS 9.66 7.99 8.42 8.13 0.00 -14.59 -322.97 -
EY 10.35 12.52 11.88 12.30 0.00 -6.85 -0.31 -
DY 3.49 3.61 2.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 1.57 2.46 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