[AGES] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -14.74%
YoY- -37.5%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 132,834 135,512 191,925 191,026 165,934 130,192 181,959 -18.97%
PBT 5,682 4,276 4,653 3,940 5,564 6,664 -8,405 -
Tax -2,500 -976 -2,383 -1,393 -2,630 -3,060 -2,030 14.93%
NP 3,182 3,300 2,270 2,546 2,934 3,604 -10,435 -
-
NP to SH 3,182 3,300 2,268 2,482 2,912 3,296 -8,924 -
-
Tax Rate 44.00% 22.83% 51.21% 35.36% 47.27% 45.92% - -
Total Cost 129,652 132,212 189,655 188,480 163,000 126,588 192,394 -23.19%
-
Net Worth 123,461 121,846 120,127 120,333 120,278 119,163 116,606 3.89%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 123,461 121,846 120,127 120,333 120,278 119,163 116,606 3.89%
NOSH 127,280 126,923 126,449 126,666 126,608 126,769 126,746 0.28%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.40% 2.44% 1.18% 1.33% 1.77% 2.77% -5.73% -
ROE 2.58% 2.71% 1.89% 2.06% 2.42% 2.77% -7.65% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 104.36 106.77 151.78 150.81 131.06 102.70 143.56 -19.19%
EPS 2.50 2.60 1.79 1.96 2.30 2.60 -7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.95 0.95 0.95 0.94 0.92 3.60%
Adjusted Per Share Value based on latest NOSH - 126,875
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.62 43.48 61.58 61.29 53.24 41.77 58.38 -18.96%
EPS 1.02 1.06 0.73 0.80 0.93 1.06 -2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3961 0.391 0.3854 0.3861 0.3859 0.3823 0.3741 3.89%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.22 0.28 0.25 0.29 0.33 0.34 0.34 -
P/RPS 0.21 0.26 0.16 0.19 0.25 0.33 0.24 -8.53%
P/EPS 8.80 10.77 13.94 14.80 14.35 13.08 -4.83 -
EY 11.36 9.29 7.17 6.76 6.97 7.65 -20.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.26 0.31 0.35 0.36 0.37 -27.22%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 25/05/11 28/02/11 29/11/10 24/08/10 21/05/10 24/02/10 -
Price 0.20 0.24 0.24 0.24 0.27 0.30 0.40 -
P/RPS 0.19 0.22 0.16 0.16 0.21 0.29 0.28 -22.83%
P/EPS 8.00 9.23 13.38 12.24 11.74 11.54 -5.68 -
EY 12.50 10.83 7.47 8.17 8.52 8.67 -17.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.25 0.25 0.28 0.32 0.43 -38.06%

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