[AGES] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -8.65%
YoY- 125.41%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 168,652 132,834 135,512 191,925 191,026 165,934 130,192 18.81%
PBT 4,877 5,682 4,276 4,653 3,940 5,564 6,664 -18.77%
Tax -1,480 -2,500 -976 -2,383 -1,393 -2,630 -3,060 -38.35%
NP 3,397 3,182 3,300 2,270 2,546 2,934 3,604 -3.86%
-
NP to SH 3,398 3,182 3,300 2,268 2,482 2,912 3,296 2.05%
-
Tax Rate 30.35% 44.00% 22.83% 51.21% 35.36% 47.27% 45.92% -
Total Cost 165,254 129,652 132,212 189,655 188,480 163,000 126,588 19.42%
-
Net Worth 123,059 123,461 121,846 120,127 120,333 120,278 119,163 2.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 123,059 123,461 121,846 120,127 120,333 120,278 119,163 2.16%
NOSH 126,865 127,280 126,923 126,449 126,666 126,608 126,769 0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.01% 2.40% 2.44% 1.18% 1.33% 1.77% 2.77% -
ROE 2.76% 2.58% 2.71% 1.89% 2.06% 2.42% 2.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 132.94 104.36 106.77 151.78 150.81 131.06 102.70 18.75%
EPS 2.68 2.50 2.60 1.79 1.96 2.30 2.60 2.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.96 0.95 0.95 0.95 0.94 2.11%
Adjusted Per Share Value based on latest NOSH - 125,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 54.11 42.62 43.48 61.58 61.29 53.24 41.77 18.81%
EPS 1.09 1.02 1.06 0.73 0.80 0.93 1.06 1.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3948 0.3961 0.391 0.3854 0.3861 0.3859 0.3823 2.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.18 0.22 0.28 0.25 0.29 0.33 0.34 -
P/RPS 0.14 0.21 0.26 0.16 0.19 0.25 0.33 -43.51%
P/EPS 6.72 8.80 10.77 13.94 14.80 14.35 13.08 -35.82%
EY 14.88 11.36 9.29 7.17 6.76 6.97 7.65 55.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.29 0.26 0.31 0.35 0.36 -34.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 22/08/11 25/05/11 28/02/11 29/11/10 24/08/10 21/05/10 -
Price 0.21 0.20 0.24 0.24 0.24 0.27 0.30 -
P/RPS 0.16 0.19 0.22 0.16 0.16 0.21 0.29 -32.70%
P/EPS 7.84 8.00 9.23 13.38 12.24 11.74 11.54 -22.70%
EY 12.76 12.50 10.83 7.47 8.17 8.52 8.67 29.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.25 0.25 0.25 0.28 0.32 -22.08%

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