[AGES] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 6.6%
YoY- 41.67%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 288,758 291,218 278,692 294,793 245,506 220,902 205,300 25.50%
PBT 29,578 28,286 22,840 34,287 33,097 28,258 21,840 22.38%
Tax -8,884 -7,838 -6,064 -9,649 -9,985 -8,202 -6,276 26.04%
NP 20,694 20,448 16,776 24,638 23,112 20,056 15,564 20.89%
-
NP to SH 20,484 20,162 16,572 24,638 23,112 20,056 15,564 20.07%
-
Tax Rate 30.04% 27.71% 26.55% 28.14% 30.17% 29.03% 28.74% -
Total Cost 268,064 270,770 261,916 270,155 222,394 200,846 189,736 25.88%
-
Net Worth 82,400 77,320 0 116,620 57,266 46,831 50,791 38.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,225 - - 24,338 - - - -
Div Payout % 20.63% - - 98.78% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 82,400 77,320 0 116,620 57,266 46,831 50,791 38.02%
NOSH 126,770 126,755 126,705 126,760 110,127 101,807 90,699 24.98%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.17% 7.02% 6.02% 8.36% 9.41% 9.08% 7.58% -
ROE 24.86% 26.08% 0.00% 21.13% 40.36% 42.83% 30.64% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 227.78 229.75 219.95 232.56 222.93 216.98 226.35 0.42%
EPS 16.16 15.90 13.08 21.60 20.99 19.70 17.16 -3.92%
DPS 3.33 0.00 0.00 19.20 0.00 0.00 0.00 -
NAPS 0.65 0.61 0.00 0.92 0.52 0.46 0.56 10.43%
Adjusted Per Share Value based on latest NOSH - 126,880
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 92.65 93.44 89.42 94.59 78.77 70.88 65.87 25.51%
EPS 6.57 6.47 5.32 7.91 7.42 6.44 4.99 20.10%
DPS 1.36 0.00 0.00 7.81 0.00 0.00 0.00 -
NAPS 0.2644 0.2481 0.00 0.3742 0.1837 0.1503 0.163 38.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.03 1.08 1.16 1.34 1.50 1.44 1.42 -
P/RPS 0.45 0.47 0.53 0.58 0.67 0.66 0.63 -20.07%
P/EPS 6.37 6.79 8.87 6.89 7.15 7.31 8.28 -16.02%
EY 15.69 14.73 11.28 14.50 13.99 13.68 12.08 19.02%
DY 3.24 0.00 0.00 14.33 0.00 0.00 0.00 -
P/NAPS 1.58 1.77 0.00 1.46 2.88 3.13 2.54 -27.10%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 26/08/05 25/05/05 24/02/05 24/11/04 18/08/04 28/05/04 -
Price 1.02 1.03 1.08 1.09 1.28 1.21 1.36 -
P/RPS 0.45 0.45 0.49 0.47 0.57 0.56 0.60 -17.43%
P/EPS 6.31 6.48 8.26 5.61 6.10 6.14 7.93 -14.11%
EY 15.84 15.44 12.11 17.83 16.40 16.28 12.62 16.34%
DY 3.27 0.00 0.00 17.61 0.00 0.00 0.00 -
P/NAPS 1.57 1.69 0.00 1.18 2.46 2.63 2.43 -25.24%

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