[AGES] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 57.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 42,642 67,876 75,936 59,126 0 0 7,783 32.75%
PBT 4,720 5,951 8,434 8,669 0 -1,583 -1,223 -
Tax -1,296 -1,846 -2,403 -2,532 0 0 1,223 -
NP 3,424 4,105 6,031 6,137 0 -1,583 0 -
-
NP to SH 3,398 4,106 5,939 6,137 0 -1,583 -1,223 -
-
Tax Rate 27.46% 31.02% 28.49% 29.21% - - - -
Total Cost 39,218 63,771 69,905 52,989 0 1,583 7,783 30.91%
-
Net Worth 154,697 139,401 77,342 51,893 0 -140,144 -133,937 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 154,697 139,401 77,342 51,893 0 -140,144 -133,937 -
NOSH 126,801 126,728 126,791 112,812 20,526 20,399 20,417 35.55%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.03% 6.05% 7.94% 10.38% 0.00% 0.00% 0.00% -
ROE 2.20% 2.95% 7.68% 11.83% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 33.63 53.56 59.89 52.41 0.00 0.00 38.12 -2.06%
EPS 0.00 3.24 4.68 5.44 0.00 -7.76 -5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.10 0.61 0.46 0.00 -6.87 -6.56 -
Adjusted Per Share Value based on latest NOSH - 112,812
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 13.68 21.78 24.36 18.97 0.00 0.00 2.50 32.72%
EPS 1.09 1.32 1.91 1.97 0.00 -0.51 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4964 0.4473 0.2482 0.1665 0.00 -0.4497 -0.4297 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 -
Price 1.16 0.94 1.08 1.44 46.50 46.25 46.25 -
P/RPS 3.45 1.76 1.80 2.75 0.00 0.00 121.33 -44.73%
P/EPS 43.29 29.01 23.06 26.47 0.00 -596.01 -772.12 -
EY 2.31 3.45 4.34 3.78 0.00 -0.17 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.85 1.77 3.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 26/08/05 18/08/04 29/08/03 27/08/02 29/08/01 -
Price 0.97 0.94 1.03 1.21 46.50 48.00 46.25 -
P/RPS 2.88 1.76 1.72 2.31 0.00 0.00 121.33 -46.37%
P/EPS 36.20 29.01 21.99 22.24 0.00 -618.56 -772.12 -
EY 2.76 3.45 4.55 4.50 0.00 -0.16 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 1.69 2.63 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