[AGES] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -12.24%
YoY- -64.15%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 165,934 130,192 181,959 155,965 146,042 102,364 119,620 24.45%
PBT 5,564 6,664 -8,405 5,477 6,182 5,652 4,632 13.03%
Tax -2,630 -3,060 -2,030 -2,244 -1,972 -480 -1,691 34.34%
NP 2,934 3,604 -10,435 3,233 4,210 5,172 2,941 -0.15%
-
NP to SH 2,912 3,296 -8,924 3,972 4,526 2,924 3,356 -9.05%
-
Tax Rate 47.27% 45.92% - 40.97% 31.90% 8.49% 36.51% -
Total Cost 163,000 126,588 192,394 152,732 141,832 97,192 116,679 25.04%
-
Net Worth 120,278 119,163 116,606 129,301 128,406 126,034 126,705 -3.42%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 2,534 -
Div Payout % - - - - - - 75.51% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 120,278 119,163 116,606 129,301 128,406 126,034 126,705 -3.42%
NOSH 126,608 126,769 126,746 126,765 127,134 126,034 126,705 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.77% 2.77% -5.73% 2.07% 2.88% 5.05% 2.46% -
ROE 2.42% 2.77% -7.65% 3.07% 3.52% 2.32% 2.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 131.06 102.70 143.56 123.03 114.87 81.22 94.41 24.51%
EPS 2.30 2.60 -7.04 3.13 3.56 2.32 2.65 -9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.95 0.94 0.92 1.02 1.01 1.00 1.00 -3.37%
Adjusted Per Share Value based on latest NOSH - 127,857
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.24 41.77 58.38 50.04 46.86 32.84 38.38 24.45%
EPS 0.93 1.06 -2.86 1.27 1.45 0.94 1.08 -9.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
NAPS 0.3859 0.3823 0.3741 0.4149 0.412 0.4044 0.4065 -3.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.33 0.34 0.34 0.34 0.35 0.42 0.50 -
P/RPS 0.25 0.33 0.24 0.28 0.30 0.52 0.53 -39.48%
P/EPS 14.35 13.08 -4.83 10.85 9.83 18.10 18.88 -16.75%
EY 6.97 7.65 -20.71 9.22 10.17 5.52 5.30 20.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.35 0.36 0.37 0.33 0.35 0.42 0.50 -21.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 21/05/10 24/02/10 20/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.27 0.30 0.40 0.35 0.39 0.31 0.49 -
P/RPS 0.21 0.29 0.28 0.28 0.34 0.38 0.52 -45.45%
P/EPS 11.74 11.54 -5.68 11.17 10.96 13.36 18.50 -26.21%
EY 8.52 8.67 -17.60 8.95 9.13 7.48 5.41 35.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.08 -
P/NAPS 0.28 0.32 0.43 0.34 0.39 0.31 0.49 -31.20%

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