[AGES] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -32.74%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 305,605 288,758 291,218 278,692 294,793 245,506 220,902 24.08%
PBT 28,177 29,578 28,286 22,840 34,287 33,097 28,258 -0.19%
Tax -7,458 -8,884 -7,838 -6,064 -9,649 -9,985 -8,202 -6.12%
NP 20,719 20,694 20,448 16,776 24,638 23,112 20,056 2.18%
-
NP to SH 20,597 20,484 20,162 16,572 24,638 23,112 20,056 1.78%
-
Tax Rate 26.47% 30.04% 27.71% 26.55% 28.14% 30.17% 29.03% -
Total Cost 284,886 268,064 270,770 261,916 270,155 222,394 200,846 26.16%
-
Net Worth 134,377 82,400 77,320 0 116,620 57,266 46,831 101.53%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,169 4,225 - - 24,338 - - -
Div Payout % 15.39% 20.63% - - 98.78% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 134,377 82,400 77,320 0 116,620 57,266 46,831 101.53%
NOSH 126,771 126,770 126,755 126,705 126,760 110,127 101,807 15.69%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.78% 7.17% 7.02% 6.02% 8.36% 9.41% 9.08% -
ROE 15.33% 24.86% 26.08% 0.00% 21.13% 40.36% 42.83% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 241.07 227.78 229.75 219.95 232.56 222.93 216.98 7.25%
EPS 16.25 16.16 15.90 13.08 21.60 20.99 19.70 -12.01%
DPS 2.50 3.33 0.00 0.00 19.20 0.00 0.00 -
NAPS 1.06 0.65 0.61 0.00 0.92 0.52 0.46 74.19%
Adjusted Per Share Value based on latest NOSH - 126,705
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 98.06 92.65 93.44 89.42 94.59 78.77 70.88 24.08%
EPS 6.61 6.57 6.47 5.32 7.91 7.42 6.44 1.74%
DPS 1.02 1.36 0.00 0.00 7.81 0.00 0.00 -
NAPS 0.4312 0.2644 0.2481 0.00 0.3742 0.1837 0.1503 101.51%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.98 1.03 1.08 1.16 1.34 1.50 1.44 -
P/RPS 0.41 0.45 0.47 0.53 0.58 0.67 0.66 -27.13%
P/EPS 6.03 6.37 6.79 8.87 6.89 7.15 7.31 -12.01%
EY 16.58 15.69 14.73 11.28 14.50 13.99 13.68 13.63%
DY 2.55 3.24 0.00 0.00 14.33 0.00 0.00 -
P/NAPS 0.92 1.58 1.77 0.00 1.46 2.88 3.13 -55.69%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 13/03/06 30/11/05 26/08/05 25/05/05 24/02/05 24/11/04 18/08/04 -
Price 0.98 1.02 1.03 1.08 1.09 1.28 1.21 -
P/RPS 0.41 0.45 0.45 0.49 0.47 0.57 0.56 -18.72%
P/EPS 6.03 6.31 6.48 8.26 5.61 6.10 6.14 -1.19%
EY 16.58 15.84 15.44 12.11 17.83 16.40 16.28 1.22%
DY 2.55 3.27 0.00 0.00 17.61 0.00 0.00 -
P/NAPS 0.92 1.57 1.69 0.00 1.18 2.46 2.63 -50.25%

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