[AGES] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 6.81%
YoY- 36.9%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 212,084 152,212 181,849 168,652 132,834 135,512 191,925 6.89%
PBT 6,274 7,468 4,123 4,877 5,682 4,276 4,653 22.07%
Tax -1,828 -2,976 -1,212 -1,480 -2,500 -976 -2,383 -16.21%
NP 4,446 4,492 2,911 3,397 3,182 3,300 2,270 56.60%
-
NP to SH 4,778 5,496 3,311 3,398 3,182 3,300 2,268 64.41%
-
Tax Rate 29.14% 39.85% 29.40% 30.35% 44.00% 22.83% 51.21% -
Total Cost 207,638 147,720 178,938 165,254 129,652 132,212 189,655 6.23%
-
Net Worth 127,074 125,949 124,321 123,059 123,461 121,846 120,127 3.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 127,074 125,949 124,321 123,059 123,461 121,846 120,127 3.82%
NOSH 127,074 127,222 126,858 126,865 127,280 126,923 126,449 0.32%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.10% 2.95% 1.60% 2.01% 2.40% 2.44% 1.18% -
ROE 3.76% 4.36% 2.66% 2.76% 2.58% 2.71% 1.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 166.90 119.64 143.35 132.94 104.36 106.77 151.78 6.54%
EPS 3.76 4.32 2.61 2.68 2.50 2.60 1.79 64.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.98 0.97 0.97 0.96 0.95 3.48%
Adjusted Per Share Value based on latest NOSH - 126,184
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 68.05 48.84 58.35 54.11 42.62 43.48 61.58 6.89%
EPS 1.53 1.76 1.06 1.09 1.02 1.06 0.73 63.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4077 0.4041 0.3989 0.3948 0.3961 0.391 0.3854 3.82%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.23 0.23 0.18 0.22 0.28 0.25 -
P/RPS 0.12 0.19 0.16 0.14 0.21 0.26 0.16 -17.46%
P/EPS 5.32 5.32 8.81 6.72 8.80 10.77 13.94 -47.41%
EY 18.80 18.78 11.35 14.88 11.36 9.29 7.17 90.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.23 0.19 0.23 0.29 0.26 -16.06%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 24/05/12 27/02/12 25/11/11 22/08/11 25/05/11 28/02/11 -
Price 0.22 0.20 0.22 0.21 0.20 0.24 0.24 -
P/RPS 0.13 0.17 0.15 0.16 0.19 0.22 0.16 -12.93%
P/EPS 5.85 4.63 8.43 7.84 8.00 9.23 13.38 -42.42%
EY 17.09 21.60 11.86 12.76 12.50 10.83 7.47 73.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.22 0.22 0.21 0.25 0.25 -8.17%

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