[AGES] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 136.93%
YoY- 12.72%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 191,925 191,026 165,934 130,192 181,959 155,965 146,042 19.91%
PBT 4,653 3,940 5,564 6,664 -8,405 5,477 6,182 -17.21%
Tax -2,383 -1,393 -2,630 -3,060 -2,030 -2,244 -1,972 13.41%
NP 2,270 2,546 2,934 3,604 -10,435 3,233 4,210 -33.67%
-
NP to SH 2,268 2,482 2,912 3,296 -8,924 3,972 4,526 -36.83%
-
Tax Rate 51.21% 35.36% 47.27% 45.92% - 40.97% 31.90% -
Total Cost 189,655 188,480 163,000 126,588 192,394 152,732 141,832 21.31%
-
Net Worth 120,127 120,333 120,278 119,163 116,606 129,301 128,406 -4.33%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 120,127 120,333 120,278 119,163 116,606 129,301 128,406 -4.33%
NOSH 126,449 126,666 126,608 126,769 126,746 126,765 127,134 -0.35%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.18% 1.33% 1.77% 2.77% -5.73% 2.07% 2.88% -
ROE 1.89% 2.06% 2.42% 2.77% -7.65% 3.07% 3.52% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 151.78 150.81 131.06 102.70 143.56 123.03 114.87 20.35%
EPS 1.79 1.96 2.30 2.60 -7.04 3.13 3.56 -36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.95 0.94 0.92 1.02 1.01 -3.98%
Adjusted Per Share Value based on latest NOSH - 126,769
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 61.58 61.29 53.24 41.77 58.38 50.04 46.86 19.91%
EPS 0.73 0.80 0.93 1.06 -2.86 1.27 1.45 -36.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3854 0.3861 0.3859 0.3823 0.3741 0.4149 0.412 -4.34%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.25 0.29 0.33 0.34 0.34 0.34 0.35 -
P/RPS 0.16 0.19 0.25 0.33 0.24 0.28 0.30 -34.15%
P/EPS 13.94 14.80 14.35 13.08 -4.83 10.85 9.83 26.14%
EY 7.17 6.76 6.97 7.65 -20.71 9.22 10.17 -20.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.35 0.36 0.37 0.33 0.35 -17.93%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 24/08/10 21/05/10 24/02/10 20/11/09 28/08/09 -
Price 0.24 0.24 0.27 0.30 0.40 0.35 0.39 -
P/RPS 0.16 0.16 0.21 0.29 0.28 0.28 0.34 -39.41%
P/EPS 13.38 12.24 11.74 11.54 -5.68 11.17 10.96 14.18%
EY 7.47 8.17 8.52 8.67 -17.60 8.95 9.13 -12.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.28 0.32 0.43 0.34 0.39 -25.59%

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