[AGES] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -23.3%
YoY- -58.75%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 113,476 67,989 32,539 50,419 47,430 26,265 42,642 17.70%
PBT 2,051 1,270 1,772 1,116 1,678 3,166 4,720 -12.95%
Tax -841 -170 -1,006 -550 -866 -881 -1,296 -6.94%
NP 1,210 1,100 766 566 812 2,285 3,424 -15.90%
-
NP to SH 1,592 1,015 766 632 1,532 2,638 3,398 -11.86%
-
Tax Rate 41.00% 13.39% 56.77% 49.28% 51.61% 27.83% 27.46% -
Total Cost 112,266 66,889 31,773 49,853 46,618 23,980 39,218 19.14%
-
Net Worth 131,180 126,874 123,836 120,079 127,877 167,411 154,697 -2.70%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 2,536 - -
Div Payout % - - - - - 96.15% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 131,180 126,874 123,836 120,079 127,877 167,411 154,697 -2.70%
NOSH 127,360 126,874 127,666 126,400 126,611 126,826 126,801 0.07%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.07% 1.62% 2.35% 1.12% 1.71% 8.70% 8.03% -
ROE 1.21% 0.80% 0.62% 0.53% 1.20% 1.58% 2.20% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 89.10 53.59 25.49 39.89 37.46 20.71 33.63 17.61%
EPS 1.25 0.80 0.60 0.50 1.21 2.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.03 1.00 0.97 0.95 1.01 1.32 1.22 -2.77%
Adjusted Per Share Value based on latest NOSH - 126,400
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 36.41 21.81 10.44 16.18 15.22 8.43 13.68 17.70%
EPS 0.51 0.33 0.25 0.20 0.49 0.85 1.09 -11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
NAPS 0.4209 0.4071 0.3973 0.3853 0.4103 0.5372 0.4964 -2.70%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.285 0.20 0.22 0.33 0.35 0.72 1.16 -
P/RPS 0.32 0.37 0.86 0.83 0.93 3.48 3.45 -32.69%
P/EPS 22.80 25.00 36.67 66.00 28.93 34.62 43.29 -10.12%
EY 4.39 4.00 2.73 1.52 3.46 2.89 2.31 11.28%
DY 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.28 0.20 0.23 0.35 0.35 0.55 0.95 -18.40%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 22/08/11 24/08/10 28/08/09 28/08/08 28/08/07 -
Price 0.275 0.22 0.20 0.27 0.39 0.73 0.97 -
P/RPS 0.31 0.41 0.78 0.68 1.04 3.52 2.88 -31.00%
P/EPS 22.00 27.50 33.33 54.00 32.23 35.10 36.20 -7.95%
EY 4.55 3.64 3.00 1.85 3.10 2.85 2.76 8.68%
DY 0.00 0.00 0.00 0.00 0.00 2.74 0.00 -
P/NAPS 0.27 0.22 0.21 0.28 0.39 0.55 0.80 -16.54%

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