[AGES] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -69.71%
YoY- -79.1%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 155,965 146,042 102,364 119,620 118,004 109,126 113,192 23.80%
PBT 5,477 6,182 5,652 4,632 15,081 14,894 17,124 -53.19%
Tax -2,244 -1,972 -480 -1,691 -3,856 -4,224 -4,924 -40.75%
NP 3,233 4,210 5,172 2,941 11,225 10,670 12,200 -58.70%
-
NP to SH 3,972 4,526 2,924 3,356 11,080 11,218 11,884 -51.80%
-
Tax Rate 40.97% 31.90% 8.49% 36.51% 25.57% 28.36% 28.75% -
Total Cost 152,732 141,832 97,192 116,679 106,778 98,456 100,992 31.72%
-
Net Worth 129,301 128,406 126,034 126,705 168,737 167,508 166,325 -15.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 2,534 3,383 5,076 10,157 -
Div Payout % - - - 75.51% 30.53% 45.25% 85.47% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 129,301 128,406 126,034 126,705 168,737 167,508 166,325 -15.44%
NOSH 126,765 127,134 126,034 126,705 126,870 126,900 126,965 -0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.07% 2.88% 5.05% 2.46% 9.51% 9.78% 10.78% -
ROE 3.07% 3.52% 2.32% 2.65% 6.57% 6.70% 7.15% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 123.03 114.87 81.22 94.41 93.01 85.99 89.15 23.92%
EPS 3.13 3.56 2.32 2.65 8.73 8.84 9.36 -51.79%
DPS 0.00 0.00 0.00 2.00 2.67 4.00 8.00 -
NAPS 1.02 1.01 1.00 1.00 1.33 1.32 1.31 -15.35%
Adjusted Per Share Value based on latest NOSH - 126,722
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.04 46.86 32.84 38.38 37.86 35.01 36.32 23.79%
EPS 1.27 1.45 0.94 1.08 3.56 3.60 3.81 -51.89%
DPS 0.00 0.00 0.00 0.81 1.09 1.63 3.26 -
NAPS 0.4149 0.412 0.4044 0.4065 0.5414 0.5375 0.5337 -15.44%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.34 0.35 0.42 0.50 0.53 0.72 0.77 -
P/RPS 0.28 0.30 0.52 0.53 0.57 0.84 0.86 -52.64%
P/EPS 10.85 9.83 18.10 18.88 6.07 8.14 8.23 20.21%
EY 9.22 10.17 5.52 5.30 16.48 12.28 12.16 -16.83%
DY 0.00 0.00 0.00 4.00 5.03 5.56 10.39 -
P/NAPS 0.33 0.35 0.42 0.50 0.40 0.55 0.59 -32.09%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/08/08 28/05/08 -
Price 0.35 0.39 0.31 0.49 0.52 0.73 0.69 -
P/RPS 0.28 0.34 0.38 0.52 0.56 0.85 0.77 -49.02%
P/EPS 11.17 10.96 13.36 18.50 5.95 8.26 7.37 31.91%
EY 8.95 9.13 7.48 5.41 16.79 12.11 13.57 -24.21%
DY 0.00 0.00 0.00 4.08 5.13 5.48 11.59 -
P/NAPS 0.34 0.39 0.31 0.49 0.39 0.55 0.53 -25.59%

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