[AGES] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -25.98%
YoY- -21.11%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 119,620 118,004 109,126 113,192 217,288 189,876 183,788 -24.79%
PBT 4,632 15,081 14,894 17,124 21,785 20,686 19,744 -61.79%
Tax -1,691 -3,856 -4,224 -4,924 -6,177 -5,716 -5,458 -54.05%
NP 2,941 11,225 10,670 12,200 15,608 14,970 14,286 -64.96%
-
NP to SH 3,356 11,080 11,218 11,884 16,055 15,044 14,328 -61.83%
-
Tax Rate 36.51% 25.57% 28.36% 28.75% 28.35% 27.63% 27.64% -
Total Cost 116,679 106,778 98,456 100,992 201,680 174,905 169,502 -21.95%
-
Net Worth 126,705 168,737 167,508 166,325 163,552 158,469 154,691 -12.40%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,534 3,383 5,076 10,157 3,803 5,071 7,607 -51.78%
Div Payout % 75.51% 30.53% 45.25% 85.47% 23.69% 33.71% 53.10% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 126,705 168,737 167,508 166,325 163,552 158,469 154,691 -12.40%
NOSH 126,705 126,870 126,900 126,965 126,784 126,775 126,796 -0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.46% 9.51% 9.78% 10.78% 7.18% 7.88% 7.77% -
ROE 2.65% 6.57% 6.70% 7.15% 9.82% 9.49% 9.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.41 93.01 85.99 89.15 171.38 149.77 144.95 -24.76%
EPS 2.65 8.73 8.84 9.36 12.66 11.87 11.30 -61.80%
DPS 2.00 2.67 4.00 8.00 3.00 4.00 6.00 -51.76%
NAPS 1.00 1.33 1.32 1.31 1.29 1.25 1.22 -12.36%
Adjusted Per Share Value based on latest NOSH - 126,965
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 38.38 37.86 35.01 36.32 69.72 60.92 58.97 -24.80%
EPS 1.08 3.56 3.60 3.81 5.15 4.83 4.60 -61.77%
DPS 0.81 1.09 1.63 3.26 1.22 1.63 2.44 -51.89%
NAPS 0.4065 0.5414 0.5375 0.5337 0.5248 0.5085 0.4963 -12.40%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.50 0.53 0.72 0.77 0.88 0.95 1.16 -
P/RPS 0.53 0.57 0.84 0.86 0.51 0.63 0.80 -23.90%
P/EPS 18.88 6.07 8.14 8.23 6.95 8.01 10.27 49.79%
EY 5.30 16.48 12.28 12.16 14.39 12.49 9.74 -33.22%
DY 4.00 5.03 5.56 10.39 3.41 4.21 5.17 -15.65%
P/NAPS 0.50 0.40 0.55 0.59 0.68 0.76 0.95 -34.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 28/05/08 29/02/08 27/11/07 28/08/07 -
Price 0.49 0.52 0.73 0.69 0.79 0.86 0.97 -
P/RPS 0.52 0.56 0.85 0.77 0.46 0.57 0.67 -15.48%
P/EPS 18.50 5.95 8.26 7.37 6.24 7.25 8.58 66.51%
EY 5.41 16.79 12.11 13.57 16.03 13.80 11.65 -39.89%
DY 4.08 5.13 5.48 11.59 3.80 4.65 6.19 -24.16%
P/NAPS 0.49 0.39 0.55 0.53 0.61 0.69 0.80 -27.77%

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