[AGES] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -11.65%
YoY- -35.66%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 135,512 191,925 191,026 165,934 130,192 181,959 155,965 -8.95%
PBT 4,276 4,653 3,940 5,564 6,664 -8,405 5,477 -15.22%
Tax -976 -2,383 -1,393 -2,630 -3,060 -2,030 -2,244 -42.62%
NP 3,300 2,270 2,546 2,934 3,604 -10,435 3,233 1.37%
-
NP to SH 3,300 2,268 2,482 2,912 3,296 -8,924 3,972 -11.63%
-
Tax Rate 22.83% 51.21% 35.36% 47.27% 45.92% - 40.97% -
Total Cost 132,212 189,655 188,480 163,000 126,588 192,394 152,732 -9.17%
-
Net Worth 121,846 120,127 120,333 120,278 119,163 116,606 129,301 -3.88%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 121,846 120,127 120,333 120,278 119,163 116,606 129,301 -3.88%
NOSH 126,923 126,449 126,666 126,608 126,769 126,746 126,765 0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.44% 1.18% 1.33% 1.77% 2.77% -5.73% 2.07% -
ROE 2.71% 1.89% 2.06% 2.42% 2.77% -7.65% 3.07% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 106.77 151.78 150.81 131.06 102.70 143.56 123.03 -9.02%
EPS 2.60 1.79 1.96 2.30 2.60 -7.04 3.13 -11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.95 0.95 0.94 0.92 1.02 -3.96%
Adjusted Per Share Value based on latest NOSH - 126,400
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 43.48 61.58 61.29 53.24 41.77 58.38 50.04 -8.95%
EPS 1.06 0.73 0.80 0.93 1.06 -2.86 1.27 -11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.391 0.3854 0.3861 0.3859 0.3823 0.3741 0.4149 -3.88%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.28 0.25 0.29 0.33 0.34 0.34 0.34 -
P/RPS 0.26 0.16 0.19 0.25 0.33 0.24 0.28 -4.82%
P/EPS 10.77 13.94 14.80 14.35 13.08 -4.83 10.85 -0.49%
EY 9.29 7.17 6.76 6.97 7.65 -20.71 9.22 0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.31 0.35 0.36 0.37 0.33 -8.26%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 29/11/10 24/08/10 21/05/10 24/02/10 20/11/09 -
Price 0.24 0.24 0.24 0.27 0.30 0.40 0.35 -
P/RPS 0.22 0.16 0.16 0.21 0.29 0.28 0.28 -14.86%
P/EPS 9.23 13.38 12.24 11.74 11.54 -5.68 11.17 -11.95%
EY 10.83 7.47 8.17 8.52 8.67 -17.60 8.95 13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.25 0.28 0.32 0.43 0.34 -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