[AGES] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -53.26%
YoY- -73.49%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 65,112 60,072 60,303 43,953 33,940 50,513 103,262 -7.39%
PBT 2,256 818 173 1,017 3,864 5,643 7,529 -18.18%
Tax -750 140 270 -697 -780 -1,558 -2,336 -17.23%
NP 1,506 958 443 320 3,084 4,085 5,193 -18.62%
-
NP to SH 1,650 959 406 716 2,701 4,119 5,238 -17.49%
-
Tax Rate 33.24% -17.11% -156.07% 68.53% 20.19% 27.61% 31.03% -
Total Cost 63,606 59,114 59,860 43,633 30,856 46,428 98,069 -6.95%
-
Net Worth 126,923 122,398 120,531 130,414 168,653 158,423 145,852 -2.28%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 2,536 - - -
Div Payout % - - - - 93.90% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 126,923 122,398 120,531 130,414 168,653 158,423 145,852 -2.28%
NOSH 126,923 126,184 126,875 127,857 126,807 126,738 126,828 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.31% 1.59% 0.73% 0.73% 9.09% 8.09% 5.03% -
ROE 1.30% 0.78% 0.34% 0.55% 1.60% 2.60% 3.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.30 47.61 47.53 34.38 26.76 39.86 81.42 -7.40%
EPS 1.30 0.76 0.32 0.56 2.13 3.25 4.13 -17.50%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 0.97 0.95 1.02 1.33 1.25 1.15 -2.30%
Adjusted Per Share Value based on latest NOSH - 127,857
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.89 19.27 19.35 14.10 10.89 16.21 33.13 -7.39%
EPS 0.53 0.31 0.13 0.23 0.87 1.32 1.68 -17.47%
DPS 0.00 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.4072 0.3927 0.3867 0.4184 0.5411 0.5083 0.468 -2.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.18 0.29 0.34 0.53 0.95 0.84 -
P/RPS 0.37 0.38 0.61 0.99 1.98 2.38 1.03 -15.67%
P/EPS 14.62 23.68 90.62 60.71 24.88 29.23 20.34 -5.34%
EY 6.84 4.22 1.10 1.65 4.02 3.42 4.92 5.63%
DY 0.00 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 0.19 0.19 0.31 0.33 0.40 0.76 0.73 -20.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 29/11/10 20/11/09 28/11/08 27/11/07 24/11/06 -
Price 0.21 0.21 0.24 0.35 0.52 0.86 0.83 -
P/RPS 0.41 0.44 0.50 1.02 1.94 2.16 1.02 -14.08%
P/EPS 16.15 27.63 75.00 62.50 24.41 26.46 20.10 -3.57%
EY 6.19 3.62 1.33 1.60 4.10 3.78 4.98 3.68%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.21 0.22 0.25 0.34 0.39 0.69 0.72 -18.54%

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