[AGES] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 12.71%
YoY- 58.45%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 406,168 358,432 266,591 228,205 212,084 152,212 181,849 70.95%
PBT 7,906 7,608 5,764 7,190 6,274 7,468 4,123 54.40%
Tax -2,504 -1,644 -1,696 -2,218 -1,828 -2,976 -1,212 62.28%
NP 5,402 5,964 4,068 4,972 4,446 4,492 2,911 51.06%
-
NP to SH 4,442 2,516 3,802 5,385 4,778 5,496 3,311 21.66%
-
Tax Rate 31.67% 21.61% 29.42% 30.85% 29.14% 39.85% 29.40% -
Total Cost 400,766 352,468 262,523 223,233 207,638 147,720 178,938 71.26%
-
Net Worth 130,721 129,573 127,968 126,614 127,074 125,949 124,321 3.40%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 130,721 129,573 127,968 126,614 127,074 125,949 124,321 3.40%
NOSH 126,914 125,800 126,701 126,614 127,074 127,222 126,858 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.33% 1.66% 1.53% 2.18% 2.10% 2.95% 1.60% -
ROE 3.40% 1.94% 2.97% 4.25% 3.76% 4.36% 2.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 320.03 284.92 210.41 180.24 166.90 119.64 143.35 70.89%
EPS 3.50 2.00 3.00 4.25 3.76 4.32 2.61 21.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.01 1.00 1.00 0.99 0.98 3.37%
Adjusted Per Share Value based on latest NOSH - 126,923
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 130.32 115.01 85.54 73.22 68.05 48.84 58.35 70.94%
EPS 1.43 0.81 1.22 1.73 1.53 1.76 1.06 22.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4194 0.4157 0.4106 0.4063 0.4077 0.4041 0.3989 3.40%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.285 0.20 0.20 0.19 0.20 0.23 0.23 -
P/RPS 0.09 0.07 0.10 0.11 0.12 0.19 0.16 -31.88%
P/EPS 8.14 10.00 6.66 4.47 5.32 5.32 8.81 -5.14%
EY 12.28 10.00 15.00 22.39 18.80 18.78 11.35 5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.20 0.19 0.20 0.23 0.23 14.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 28/02/13 27/11/12 28/08/12 24/05/12 27/02/12 -
Price 0.275 0.265 0.22 0.21 0.22 0.20 0.22 -
P/RPS 0.09 0.09 0.10 0.12 0.13 0.17 0.15 -28.88%
P/EPS 7.86 13.25 7.33 4.94 5.85 4.63 8.43 -4.56%
EY 12.73 7.55 13.64 20.25 17.09 21.60 11.86 4.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.22 0.21 0.22 0.20 0.22 14.64%

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