[AGES] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.0%
YoY- -14.32%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 109,126 113,192 217,288 189,876 183,788 197,008 316,440 -50.85%
PBT 14,894 17,124 21,785 20,686 19,744 20,608 26,502 -31.92%
Tax -4,224 -4,924 -6,177 -5,716 -5,458 -5,732 -8,346 -36.51%
NP 10,670 12,200 15,608 14,970 14,286 14,876 18,156 -29.86%
-
NP to SH 11,218 11,884 16,055 15,044 14,328 15,064 18,018 -27.10%
-
Tax Rate 28.36% 28.75% 28.35% 27.63% 27.64% 27.81% 31.49% -
Total Cost 98,456 100,992 201,680 174,905 169,502 182,132 298,284 -52.27%
-
Net Worth 167,508 166,325 163,552 158,469 154,691 153,429 149,588 7.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,076 10,157 3,803 5,071 7,607 15,216 3,803 21.24%
Div Payout % 45.25% 85.47% 23.69% 33.71% 53.10% 101.01% 21.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 167,508 166,325 163,552 158,469 154,691 153,429 149,588 7.84%
NOSH 126,900 126,965 126,784 126,775 126,796 126,801 126,769 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.78% 10.78% 7.18% 7.88% 7.77% 7.55% 5.74% -
ROE 6.70% 7.15% 9.82% 9.49% 9.26% 9.82% 12.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 85.99 89.15 171.38 149.77 144.95 155.37 249.62 -50.89%
EPS 8.84 9.36 12.66 11.87 11.30 11.88 14.21 -27.14%
DPS 4.00 8.00 3.00 4.00 6.00 12.00 3.00 21.16%
NAPS 1.32 1.31 1.29 1.25 1.22 1.21 1.18 7.76%
Adjusted Per Share Value based on latest NOSH - 126,738
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 35.01 36.32 69.72 60.92 58.97 63.21 101.53 -50.85%
EPS 3.60 3.81 5.15 4.83 4.60 4.83 5.78 -27.08%
DPS 1.63 3.26 1.22 1.63 2.44 4.88 1.22 21.32%
NAPS 0.5375 0.5337 0.5248 0.5085 0.4963 0.4923 0.48 7.84%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.72 0.77 0.88 0.95 1.16 0.87 0.76 -
P/RPS 0.84 0.86 0.51 0.63 0.80 0.56 0.30 98.78%
P/EPS 8.14 8.23 6.95 8.01 10.27 7.32 5.35 32.31%
EY 12.28 12.16 14.39 12.49 9.74 13.66 18.70 -24.46%
DY 5.56 10.39 3.41 4.21 5.17 13.79 3.95 25.62%
P/NAPS 0.55 0.59 0.68 0.76 0.95 0.72 0.64 -9.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 29/02/08 27/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.73 0.69 0.79 0.86 0.97 0.89 0.87 -
P/RPS 0.85 0.77 0.46 0.57 0.67 0.57 0.35 80.77%
P/EPS 8.26 7.37 6.24 7.25 8.58 7.49 6.12 22.15%
EY 12.11 13.57 16.03 13.80 11.65 13.35 16.34 -18.11%
DY 5.48 11.59 3.80 4.65 6.19 13.48 3.45 36.17%
P/NAPS 0.55 0.53 0.61 0.69 0.80 0.74 0.74 -17.96%

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