[AGES] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 43.35%
YoY- -3.23%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 26,265 42,642 67,876 75,936 59,126 0 0 -
PBT 3,166 4,720 5,951 8,434 8,669 0 -1,583 -
Tax -881 -1,296 -1,846 -2,403 -2,532 0 0 -
NP 2,285 3,424 4,105 6,031 6,137 0 -1,583 -
-
NP to SH 2,638 3,398 4,106 5,939 6,137 0 -1,583 -
-
Tax Rate 27.83% 27.46% 31.02% 28.49% 29.21% - - -
Total Cost 23,980 39,218 63,771 69,905 52,989 0 1,583 57.23%
-
Net Worth 167,411 154,697 139,401 77,342 51,893 0 -140,144 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,536 - - - - - - -
Div Payout % 96.15% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 167,411 154,697 139,401 77,342 51,893 0 -140,144 -
NOSH 126,826 126,801 126,728 126,791 112,812 20,526 20,399 35.56%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.70% 8.03% 6.05% 7.94% 10.38% 0.00% 0.00% -
ROE 1.58% 2.20% 2.95% 7.68% 11.83% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 20.71 33.63 53.56 59.89 52.41 0.00 0.00 -
EPS 2.08 0.00 3.24 4.68 5.44 0.00 -7.76 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.22 1.10 0.61 0.46 0.00 -6.87 -
Adjusted Per Share Value based on latest NOSH - 126,791
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 8.43 13.68 21.78 24.36 18.97 0.00 0.00 -
EPS 0.85 1.09 1.32 1.91 1.97 0.00 -0.51 -
DPS 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5372 0.4964 0.4473 0.2482 0.1665 0.00 -0.4497 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 -
Price 0.72 1.16 0.94 1.08 1.44 46.50 46.25 -
P/RPS 3.48 3.45 1.76 1.80 2.75 0.00 0.00 -
P/EPS 34.62 43.29 29.01 23.06 26.47 0.00 -596.01 -
EY 2.89 2.31 3.45 4.34 3.78 0.00 -0.17 -
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.95 0.85 1.77 3.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 28/08/06 26/08/05 18/08/04 29/08/03 27/08/02 -
Price 0.73 0.97 0.94 1.03 1.21 46.50 48.00 -
P/RPS 3.52 2.88 1.76 1.72 2.31 0.00 0.00 -
P/EPS 35.10 36.20 29.01 21.99 22.24 0.00 -618.56 -
EY 2.85 2.76 3.45 4.55 4.50 0.00 -0.16 -
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.80 0.85 1.69 2.63 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