[AGES] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -33.82%
YoY- -54.22%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 422,602 385,361 406,168 358,432 266,591 228,205 212,084 58.15%
PBT 5,797 7,957 7,906 7,608 5,764 7,190 6,274 -5.12%
Tax -1,814 -2,276 -2,504 -1,644 -1,696 -2,218 -1,828 -0.50%
NP 3,983 5,681 5,402 5,964 4,068 4,972 4,446 -7.05%
-
NP to SH 4,545 4,730 4,442 2,516 3,802 5,385 4,778 -3.26%
-
Tax Rate 31.29% 28.60% 31.67% 21.61% 29.42% 30.85% 29.14% -
Total Cost 418,619 379,680 400,766 352,468 262,523 223,233 207,638 59.38%
-
Net Worth 133,164 133,049 130,721 129,573 127,968 126,614 127,074 3.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 133,164 133,049 130,721 129,573 127,968 126,614 127,074 3.16%
NOSH 126,822 126,714 126,914 125,800 126,701 126,614 127,074 -0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.94% 1.47% 1.33% 1.66% 1.53% 2.18% 2.10% -
ROE 3.41% 3.56% 3.40% 1.94% 2.97% 4.25% 3.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 333.22 304.12 320.03 284.92 210.41 180.24 166.90 58.35%
EPS 3.59 3.73 3.50 2.00 3.00 4.25 3.76 -3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.03 1.03 1.01 1.00 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 125,800
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 135.59 123.65 130.32 115.01 85.54 73.22 68.05 58.14%
EPS 1.46 1.52 1.43 0.81 1.22 1.73 1.53 -3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4273 0.4269 0.4194 0.4157 0.4106 0.4063 0.4077 3.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.295 0.305 0.285 0.20 0.20 0.19 0.20 -
P/RPS 0.09 0.10 0.09 0.07 0.10 0.11 0.12 -17.40%
P/EPS 8.23 8.17 8.14 10.00 6.66 4.47 5.32 33.65%
EY 12.15 12.24 12.28 10.00 15.00 22.39 18.80 -25.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.28 0.19 0.20 0.19 0.20 25.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 29/05/13 28/02/13 27/11/12 28/08/12 -
Price 0.31 0.305 0.275 0.265 0.22 0.21 0.22 -
P/RPS 0.09 0.10 0.09 0.09 0.10 0.12 0.13 -21.68%
P/EPS 8.65 8.17 7.86 13.25 7.33 4.94 5.85 29.69%
EY 11.56 12.24 12.73 7.55 13.64 20.25 17.09 -22.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.27 0.26 0.22 0.21 0.22 22.90%

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