[AGES] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 45.5%
YoY- 0.12%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 181,849 168,652 132,834 135,512 191,925 191,026 165,934 6.27%
PBT 4,123 4,877 5,682 4,276 4,653 3,940 5,564 -18.06%
Tax -1,212 -1,480 -2,500 -976 -2,383 -1,393 -2,630 -40.25%
NP 2,911 3,397 3,182 3,300 2,270 2,546 2,934 -0.52%
-
NP to SH 3,311 3,398 3,182 3,300 2,268 2,482 2,912 8.91%
-
Tax Rate 29.40% 30.35% 44.00% 22.83% 51.21% 35.36% 47.27% -
Total Cost 178,938 165,254 129,652 132,212 189,655 188,480 163,000 6.39%
-
Net Worth 124,321 123,059 123,461 121,846 120,127 120,333 120,278 2.22%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 124,321 123,059 123,461 121,846 120,127 120,333 120,278 2.22%
NOSH 126,858 126,865 127,280 126,923 126,449 126,666 126,608 0.13%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.60% 2.01% 2.40% 2.44% 1.18% 1.33% 1.77% -
ROE 2.66% 2.76% 2.58% 2.71% 1.89% 2.06% 2.42% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 143.35 132.94 104.36 106.77 151.78 150.81 131.06 6.14%
EPS 2.61 2.68 2.50 2.60 1.79 1.96 2.30 8.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.97 0.96 0.95 0.95 0.95 2.08%
Adjusted Per Share Value based on latest NOSH - 126,923
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.35 54.11 42.62 43.48 61.58 61.29 53.24 6.28%
EPS 1.06 1.09 1.02 1.06 0.73 0.80 0.93 9.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3989 0.3948 0.3961 0.391 0.3854 0.3861 0.3859 2.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.23 0.18 0.22 0.28 0.25 0.29 0.33 -
P/RPS 0.16 0.14 0.21 0.26 0.16 0.19 0.25 -25.67%
P/EPS 8.81 6.72 8.80 10.77 13.94 14.80 14.35 -27.70%
EY 11.35 14.88 11.36 9.29 7.17 6.76 6.97 38.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.23 0.29 0.26 0.31 0.35 -24.35%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/11/11 22/08/11 25/05/11 28/02/11 29/11/10 24/08/10 -
Price 0.22 0.21 0.20 0.24 0.24 0.24 0.27 -
P/RPS 0.15 0.16 0.19 0.22 0.16 0.16 0.21 -20.04%
P/EPS 8.43 7.84 8.00 9.23 13.38 12.24 11.74 -19.76%
EY 11.86 12.76 12.50 10.83 7.47 8.17 8.52 24.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.21 0.25 0.25 0.25 0.28 -14.81%

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