[AGES] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -960.54%
YoY- -188.79%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 327,232 255,050 2,277 45,426 39,075 182,685 121,164 -1.05%
PBT 31,650 34,654 -31,071 -68,215 -23,799 -118,441 -11,205 -
Tax -8,823 -11,459 0 107 22,099 160,973 11,205 -
NP 22,827 23,195 -31,071 -68,108 -1,700 42,532 0 -100.00%
-
NP to SH 22,669 24,222 -31,071 -68,108 -23,584 -118,707 -11,222 -
-
Tax Rate 27.88% 33.07% - - - - - -
Total Cost 304,405 231,855 33,348 113,534 40,775 140,153 121,164 -0.97%
-
Net Worth 82,419 65,728 -217,911 -203,808 -135,603 0 2,038 -3.85%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 7,270 - - - - - - -100.00%
Div Payout % 32.07% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 82,419 65,728 -217,911 -203,808 -135,603 0 2,038 -3.85%
NOSH 126,799 126,401 20,384 20,401 20,391 13,200 20,385 -1.92%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.98% 9.09% -1,364.56% -149.93% -4.35% 23.28% 0.00% -
ROE 27.50% 36.85% 0.00% 0.00% 0.00% 0.00% -550.50% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 258.07 201.78 11.17 222.66 191.62 1,383.98 594.38 0.89%
EPS 17.88 19.16 -152.42 -333.84 -115.66 -899.30 -55.05 -
DPS 5.73 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.65 0.52 -10.69 -9.99 -6.65 0.00 0.10 -1.97%
Adjusted Per Share Value based on latest NOSH - 20,401
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 104.99 81.83 0.73 14.58 12.54 58.62 38.88 -1.05%
EPS 7.27 7.77 -9.97 -21.85 -7.57 -38.09 -3.60 -
DPS 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2644 0.2109 -0.6992 -0.6539 -0.4351 0.00 0.0065 -3.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.03 1.50 46.25 48.00 46.25 46.25 0.00 -
P/RPS 0.40 0.74 414.05 21.56 24.14 3.34 0.00 -100.00%
P/EPS 5.76 7.83 -30.34 -14.38 -39.99 -5.14 0.00 -100.00%
EY 17.36 12.78 -3.30 -6.96 -2.50 -19.44 0.00 -100.00%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.58 2.88 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 24/11/04 21/11/03 29/11/02 20/11/01 21/11/00 - -
Price 1.02 1.28 1.85 48.00 46.25 46.25 0.00 -
P/RPS 0.40 0.63 16.56 21.56 24.14 3.34 0.00 -100.00%
P/EPS 5.71 6.68 -1.21 -14.38 -39.99 -5.14 0.00 -100.00%
EY 17.53 14.97 -82.39 -6.96 -2.50 -19.44 0.00 -100.00%
DY 5.62 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.57 2.46 0.00 0.00 0.00 0.00 0.00 -100.00%

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