[AGES] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -12.87%
YoY- -75.4%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 181,959 155,965 146,042 102,364 119,620 118,004 109,126 40.48%
PBT -8,405 5,477 6,182 5,652 4,632 15,081 14,894 -
Tax -2,030 -2,244 -1,972 -480 -1,691 -3,856 -4,224 -38.56%
NP -10,435 3,233 4,210 5,172 2,941 11,225 10,670 -
-
NP to SH -8,924 3,972 4,526 2,924 3,356 11,080 11,218 -
-
Tax Rate - 40.97% 31.90% 8.49% 36.51% 25.57% 28.36% -
Total Cost 192,394 152,732 141,832 97,192 116,679 106,778 98,456 56.11%
-
Net Worth 116,606 129,301 128,406 126,034 126,705 168,737 167,508 -21.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 2,534 3,383 5,076 -
Div Payout % - - - - 75.51% 30.53% 45.25% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 116,606 129,301 128,406 126,034 126,705 168,737 167,508 -21.40%
NOSH 126,746 126,765 127,134 126,034 126,705 126,870 126,900 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -5.73% 2.07% 2.88% 5.05% 2.46% 9.51% 9.78% -
ROE -7.65% 3.07% 3.52% 2.32% 2.65% 6.57% 6.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 143.56 123.03 114.87 81.22 94.41 93.01 85.99 40.59%
EPS -7.04 3.13 3.56 2.32 2.65 8.73 8.84 -
DPS 0.00 0.00 0.00 0.00 2.00 2.67 4.00 -
NAPS 0.92 1.02 1.01 1.00 1.00 1.33 1.32 -21.33%
Adjusted Per Share Value based on latest NOSH - 126,034
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.38 50.04 46.86 32.84 38.38 37.86 35.01 40.48%
EPS -2.86 1.27 1.45 0.94 1.08 3.56 3.60 -
DPS 0.00 0.00 0.00 0.00 0.81 1.09 1.63 -
NAPS 0.3741 0.4149 0.412 0.4044 0.4065 0.5414 0.5375 -21.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.34 0.34 0.35 0.42 0.50 0.53 0.72 -
P/RPS 0.24 0.28 0.30 0.52 0.53 0.57 0.84 -56.52%
P/EPS -4.83 10.85 9.83 18.10 18.88 6.07 8.14 -
EY -20.71 9.22 10.17 5.52 5.30 16.48 12.28 -
DY 0.00 0.00 0.00 0.00 4.00 5.03 5.56 -
P/NAPS 0.37 0.33 0.35 0.42 0.50 0.40 0.55 -23.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 20/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.40 0.35 0.39 0.31 0.49 0.52 0.73 -
P/RPS 0.28 0.28 0.34 0.38 0.52 0.56 0.85 -52.20%
P/EPS -5.68 11.17 10.96 13.36 18.50 5.95 8.26 -
EY -17.60 8.95 9.13 7.48 5.41 16.79 12.11 -
DY 0.00 0.00 0.00 0.00 4.08 5.13 5.48 -
P/NAPS 0.43 0.34 0.39 0.31 0.49 0.39 0.55 -15.09%

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