[AGES] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 40.98%
YoY- 177.96%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 207,253 340,112 327,232 255,050 2,277 45,426 39,075 32.04%
PBT 23,040 24,976 31,650 34,654 -31,071 -68,215 -23,799 -
Tax -6,759 -6,682 -8,823 -11,459 0 107 22,099 -
NP 16,281 18,294 22,827 23,195 -31,071 -68,108 -1,700 -
-
NP to SH 16,275 18,403 22,669 24,222 -31,071 -68,108 -23,584 -
-
Tax Rate 29.34% 26.75% 27.88% 33.07% - - - -
Total Cost 190,972 321,818 304,405 231,855 33,348 113,534 40,775 29.33%
-
Net Worth 158,423 145,852 82,419 65,728 -217,911 -203,808 -135,603 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,804 3,798 7,270 - - - - -
Div Payout % 23.37% 20.64% 32.07% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 158,423 145,852 82,419 65,728 -217,911 -203,808 -135,603 -
NOSH 126,738 126,828 126,799 126,401 20,384 20,401 20,391 35.57%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.86% 5.38% 6.98% 9.09% -1,364.56% -149.93% -4.35% -
ROE 10.27% 12.62% 27.50% 36.85% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 163.53 268.17 258.07 201.78 11.17 222.66 191.62 -2.60%
EPS 12.84 14.51 17.88 19.16 -152.42 -333.84 -115.66 -
DPS 3.00 3.00 5.73 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.15 0.65 0.52 -10.69 -9.99 -6.65 -
Adjusted Per Share Value based on latest NOSH - 126,401
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 66.50 109.13 104.99 81.83 0.73 14.58 12.54 32.03%
EPS 5.22 5.90 7.27 7.77 -9.97 -21.85 -7.57 -
DPS 1.22 1.22 2.33 0.00 0.00 0.00 0.00 -
NAPS 0.5083 0.468 0.2644 0.2109 -0.6992 -0.6539 -0.4351 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.95 0.84 1.03 1.50 46.25 48.00 46.25 -
P/RPS 0.58 0.31 0.40 0.74 414.05 21.56 24.14 -46.26%
P/EPS 7.40 5.79 5.76 7.83 -30.34 -14.38 -39.99 -
EY 13.52 17.27 17.36 12.78 -3.30 -6.96 -2.50 -
DY 3.16 3.57 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 1.58 2.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 30/11/05 24/11/04 21/11/03 29/11/02 20/11/01 -
Price 0.86 0.83 1.02 1.28 1.85 48.00 46.25 -
P/RPS 0.53 0.31 0.40 0.63 16.56 21.56 24.14 -47.06%
P/EPS 6.70 5.72 5.71 6.68 -1.21 -14.38 -39.99 -
EY 14.93 17.48 17.53 14.97 -82.39 -6.96 -2.50 -
DY 3.49 3.61 5.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 1.57 2.46 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