[AGES] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 205,300 185,041 0 0 0 2,277 0 -
PBT 21,840 24,355 0 0 0 -98,112 -89,501 -
Tax -6,276 -18,494 0 0 0 0 0 -
NP 15,564 5,861 0 0 0 -98,112 -89,501 -
-
NP to SH 15,564 17,391 0 0 0 -98,112 -89,501 -
-
Tax Rate 28.74% 75.94% - - - - - -
Total Cost 189,736 179,180 0 0 0 100,389 89,501 64.94%
-
Net Worth 50,791 3,926 0 0 0 -234,406 -203,807 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 50,791 3,926 0 0 0 -234,406 -203,807 -
NOSH 90,699 30,203 20,238 20,348 20,403 20,400 20,401 170.13%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.58% 3.17% 0.00% 0.00% 0.00% -4,308.83% 0.00% -
ROE 30.64% 442.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 226.35 612.65 0.00 0.00 0.00 11.16 0.00 -
EPS 17.16 57.58 0.00 0.00 0.00 -480.92 -438.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.13 0.00 0.00 0.00 -11.49 -9.99 -
Adjusted Per Share Value based on latest NOSH - 20,526
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 65.87 59.37 0.00 0.00 0.00 0.73 0.00 -
EPS 4.99 5.58 0.00 0.00 0.00 -31.48 -28.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.0126 0.00 0.00 0.00 -0.7521 -0.6539 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.42 1.14 46.25 46.50 46.50 46.50 48.00 -
P/RPS 0.63 0.19 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.28 1.98 0.00 0.00 0.00 0.00 -10.94 -
EY 12.08 50.51 0.00 0.00 0.00 0.00 -9.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 8.77 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 24/02/04 21/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.36 1.28 1.85 46.50 46.50 46.50 48.00 -
P/RPS 0.60 0.21 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.93 2.22 0.00 0.00 0.00 0.00 -10.94 -
EY 12.62 44.98 0.00 0.00 0.00 0.00 -9.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 9.85 0.00 0.00 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