[AGES] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 21.66%
YoY- 0.53%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 319,752 305,605 288,758 291,218 278,692 294,793 245,506 19.28%
PBT 22,008 28,177 29,578 28,286 22,840 34,287 33,097 -23.83%
Tax -6,820 -7,458 -8,884 -7,838 -6,064 -9,649 -9,985 -22.46%
NP 15,188 20,719 20,694 20,448 16,776 24,638 23,112 -24.43%
-
NP to SH 15,296 20,597 20,484 20,162 16,572 24,638 23,112 -24.07%
-
Tax Rate 30.99% 26.47% 30.04% 27.71% 26.55% 28.14% 30.17% -
Total Cost 304,564 284,886 268,064 270,770 261,916 270,155 222,394 23.34%
-
Net Worth 138,018 134,377 82,400 77,320 0 116,620 57,266 79.85%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,169 4,225 - - 24,338 - -
Div Payout % - 15.39% 20.63% - - 98.78% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 138,018 134,377 82,400 77,320 0 116,620 57,266 79.85%
NOSH 126,622 126,771 126,770 126,755 126,705 126,760 110,127 9.76%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.75% 6.78% 7.17% 7.02% 6.02% 8.36% 9.41% -
ROE 11.08% 15.33% 24.86% 26.08% 0.00% 21.13% 40.36% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 252.52 241.07 227.78 229.75 219.95 232.56 222.93 8.67%
EPS 12.08 16.25 16.16 15.90 13.08 21.60 20.99 -30.83%
DPS 0.00 2.50 3.33 0.00 0.00 19.20 0.00 -
NAPS 1.09 1.06 0.65 0.61 0.00 0.92 0.52 63.86%
Adjusted Per Share Value based on latest NOSH - 126,791
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 102.59 98.06 92.65 93.44 89.42 94.59 78.77 19.27%
EPS 4.91 6.61 6.57 6.47 5.32 7.91 7.42 -24.08%
DPS 0.00 1.02 1.36 0.00 0.00 7.81 0.00 -
NAPS 0.4428 0.4312 0.2644 0.2481 0.00 0.3742 0.1837 79.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.95 0.98 1.03 1.08 1.16 1.34 1.50 -
P/RPS 0.38 0.41 0.45 0.47 0.53 0.58 0.67 -31.50%
P/EPS 7.86 6.03 6.37 6.79 8.87 6.89 7.15 6.52%
EY 12.72 16.58 15.69 14.73 11.28 14.50 13.99 -6.15%
DY 0.00 2.55 3.24 0.00 0.00 14.33 0.00 -
P/NAPS 0.87 0.92 1.58 1.77 0.00 1.46 2.88 -55.01%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 13/03/06 30/11/05 26/08/05 25/05/05 24/02/05 24/11/04 -
Price 0.91 0.98 1.02 1.03 1.08 1.09 1.28 -
P/RPS 0.36 0.41 0.45 0.45 0.49 0.47 0.57 -26.40%
P/EPS 7.53 6.03 6.31 6.48 8.26 5.61 6.10 15.08%
EY 13.27 16.58 15.84 15.44 12.11 17.83 16.40 -13.17%
DY 0.00 2.55 3.27 0.00 0.00 17.61 0.00 -
P/NAPS 0.83 0.92 1.57 1.69 0.00 1.18 2.46 -51.56%

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