[AGES] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -2.58%
YoY- 45.99%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 228,205 212,084 152,212 181,849 168,652 132,834 135,512 41.41%
PBT 7,190 6,274 7,468 4,123 4,877 5,682 4,276 41.26%
Tax -2,218 -1,828 -2,976 -1,212 -1,480 -2,500 -976 72.59%
NP 4,972 4,446 4,492 2,911 3,397 3,182 3,300 31.32%
-
NP to SH 5,385 4,778 5,496 3,311 3,398 3,182 3,300 38.48%
-
Tax Rate 30.85% 29.14% 39.85% 29.40% 30.35% 44.00% 22.83% -
Total Cost 223,233 207,638 147,720 178,938 165,254 129,652 132,212 41.65%
-
Net Worth 126,614 127,074 125,949 124,321 123,059 123,461 121,846 2.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 126,614 127,074 125,949 124,321 123,059 123,461 121,846 2.58%
NOSH 126,614 127,074 127,222 126,858 126,865 127,280 126,923 -0.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.18% 2.10% 2.95% 1.60% 2.01% 2.40% 2.44% -
ROE 4.25% 3.76% 4.36% 2.66% 2.76% 2.58% 2.71% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 180.24 166.90 119.64 143.35 132.94 104.36 106.77 41.64%
EPS 4.25 3.76 4.32 2.61 2.68 2.50 2.60 38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.99 0.98 0.97 0.97 0.96 2.75%
Adjusted Per Share Value based on latest NOSH - 126,833
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 73.22 68.05 48.84 58.35 54.11 42.62 43.48 41.41%
EPS 1.73 1.53 1.76 1.06 1.09 1.02 1.06 38.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4063 0.4077 0.4041 0.3989 0.3948 0.3961 0.391 2.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.19 0.20 0.23 0.23 0.18 0.22 0.28 -
P/RPS 0.11 0.12 0.19 0.16 0.14 0.21 0.26 -43.55%
P/EPS 4.47 5.32 5.32 8.81 6.72 8.80 10.77 -44.26%
EY 22.39 18.80 18.78 11.35 14.88 11.36 9.29 79.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.23 0.23 0.19 0.23 0.29 -24.50%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 24/05/12 27/02/12 25/11/11 22/08/11 25/05/11 -
Price 0.21 0.22 0.20 0.22 0.21 0.20 0.24 -
P/RPS 0.12 0.13 0.17 0.15 0.16 0.19 0.22 -33.16%
P/EPS 4.94 5.85 4.63 8.43 7.84 8.00 9.23 -34.00%
EY 20.25 17.09 21.60 11.86 12.76 12.50 10.83 51.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.20 0.22 0.22 0.21 0.25 -10.94%

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