[AGES] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	28,298	217,288	142,407	91,894	49,252	316,440	251,076	-76.63%
YoY %	-86.98%	52.58%	54.97%	86.58%	-84.44%	26.03%	-	-
Horiz. %	11.27%	86.54%	56.72%	36.60%	19.62%	126.03%	100.00%	-
PBT	4,281	21,785	15,515	9,872	5,152	26,502	18,982	-62.91%
YoY %	-80.35%	40.41%	57.16%	91.61%	-80.56%	39.62%	-	-
Horiz. %	22.55%	114.77%	81.74%	52.01%	27.14%	139.62%	100.00%	-
Tax	-1,231	-6,177	-4,287	-2,729	-1,433	-8,346	-5,887	-64.73%
YoY %	80.07%	-44.09%	-57.09%	-90.44%	82.83%	-41.77%	-	-
Horiz. %	20.91%	104.93%	72.82%	46.36%	24.34%	141.77%	100.00%	-
NP	3,050	15,608	11,228	7,143	3,719	18,156	13,095	-62.11%
YoY %	-80.46%	39.01%	57.19%	92.07%	-79.52%	38.65%	-	-
Horiz. %	23.29%	119.19%	85.74%	54.55%	28.40%	138.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,971	16,055	11,283	7,164	3,766	18,018	13,168	-62.90%
YoY %	-81.49%	42.29%	57.50%	90.23%	-79.10%	36.83%	-	-
Horiz. %	22.56%	121.92%	85.68%	54.40%	28.60%	136.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.75%	28.35%	27.63%	27.64%	27.81%	31.49%	31.01%	-
YoY %	1.41%	2.61%	-0.04%	-0.61%	-11.69%	1.55%	-	-
Horiz. %	92.71%	91.42%	89.10%	89.13%	89.68%	101.55%	100.00%	-
Total Cost	25,248	201,680	131,179	84,751	45,533	298,284	237,981	-77.55%
YoY %	-87.48%	53.74%	54.78%	86.13%	-84.74%	25.34%	-	-
Horiz. %	10.61%	84.75%	55.12%	35.61%	19.13%	125.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,325	163,552	158,469	154,691	153,429	149,588	145,747	9.19%
YoY %	1.70%	3.21%	2.44%	0.82%	2.57%	2.64%	-	-
Horiz. %	114.12%	112.22%	108.73%	106.14%	105.27%	102.64%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	2,539	3,803	3,803	3,803	3,804	3,803	3,802	-23.57%
YoY %	-33.24%	0.00%	0.00%	-0.03%	0.03%	0.03%	-	-
Horiz. %	66.78%	100.03%	100.03%	100.03%	100.05%	100.03%	100.00%	-
Div Payout %	85.47%	23.69%	33.71%	53.10%	101.01%	21.11%	28.87%	-
YoY %	260.79%	-29.72%	-36.52%	-47.43%	378.49%	-26.88%	-	-
Horiz. %	296.05%	82.06%	116.76%	183.93%	349.88%	73.12%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	166,325	163,552	158,469	154,691	153,429	149,588	145,747	9.19%
YoY %	1.70%	3.21%	2.44%	0.82%	2.57%	2.64%	-	-
Horiz. %	114.12%	112.22%	108.73%	106.14%	105.27%	102.64%	100.00%	-
NOSH	126,965	126,784	126,775	126,796	126,801	126,769	126,737	0.11%
YoY %	0.14%	0.01%	-0.02%	-0.00%	0.03%	0.03%	-	-
Horiz. %	100.18%	100.04%	100.03%	100.05%	100.05%	100.03%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	10.78%	7.18%	7.88%	7.77%	7.55%	5.74%	5.22%	-
YoY %	50.14%	-8.88%	1.42%	2.91%	31.53%	9.96%	-	-
Horiz. %	206.51%	137.55%	150.96%	148.85%	144.64%	109.96%	100.00%	-
ROE	1.79%	9.82%	7.12%	4.63%	2.45%	12.05%	9.03%	-
YoY %	-81.77%	37.92%	53.78%	88.98%	-79.67%	33.44%	-	-
Horiz. %	19.82%	108.75%	78.85%	51.27%	27.13%	133.44%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	22.29	171.38	112.33	72.47	38.84	249.62	198.11	-76.66%
YoY %	-86.99%	52.57%	55.00%	86.59%	-84.44%	26.00%	-	-
Horiz. %	11.25%	86.51%	56.70%	36.58%	19.61%	126.00%	100.00%	-
EPS	2.34	12.66	8.90	5.65	2.97	14.21	10.39	-62.94%
YoY %	-81.52%	42.25%	57.52%	90.24%	-79.10%	36.77%	-	-
Horiz. %	22.52%	121.85%	85.66%	54.38%	28.59%	136.77%	100.00%	-
DPS	2.00	3.00	3.00	3.00	3.00	3.00	3.00	-23.66%
YoY %	-33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.31	1.29	1.25	1.22	1.21	1.18	1.15	9.06%
YoY %	1.55%	3.20%	2.46%	0.83%	2.54%	2.61%	-	-
Horiz. %	113.91%	112.17%	108.70%	106.09%	105.22%	102.61%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 126,801
RPS	9.08	69.72	45.69	29.48	15.80	101.53	80.56	-76.63%
YoY %	-86.98%	52.59%	54.99%	86.58%	-84.44%	26.03%	-	-
Horiz. %	11.27%	86.54%	56.72%	36.59%	19.61%	126.03%	100.00%	-
EPS	0.95	5.15	3.62	2.30	1.21	5.78	4.23	-63.01%
YoY %	-81.55%	42.27%	57.39%	90.08%	-79.07%	36.64%	-	-
Horiz. %	22.46%	121.75%	85.58%	54.37%	28.61%	136.64%	100.00%	-
DPS	0.81	1.22	1.22	1.22	1.22	1.22	1.22	-23.87%
YoY %	-33.61%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.39%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.5337	0.5248	0.5085	0.4963	0.4923	0.48	0.4676	9.20%
YoY %	1.70%	3.21%	2.46%	0.81%	2.56%	2.65%	-	-
Horiz. %	114.14%	112.23%	108.75%	106.14%	105.28%	102.65%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.77	0.88	0.95	1.16	0.87	0.76	0.84	-
P/RPS	3.45	0.51	0.85	1.60	2.24	0.30	0.42	306.59%
YoY %	576.47%	-40.00%	-46.88%	-28.57%	646.67%	-28.57%	-	-
Horiz. %	821.43%	121.43%	202.38%	380.95%	533.33%	71.43%	100.00%	-
P/EPS	32.91	6.95	10.67	20.53	29.29	5.35	8.08	154.82%
YoY %	373.53%	-34.86%	-48.03%	-29.91%	447.48%	-33.79%	-	-
Horiz. %	407.30%	86.01%	132.05%	254.08%	362.50%	66.21%	100.00%	-
EY	3.04	14.39	9.37	4.87	3.41	18.70	12.37	-60.73%
YoY %	-78.87%	53.58%	92.40%	42.82%	-81.76%	51.17%	-	-
Horiz. %	24.58%	116.33%	75.75%	39.37%	27.57%	151.17%	100.00%	-
DY	2.60	3.41	3.16	2.59	3.45	3.95	3.57	-19.03%
YoY %	-23.75%	7.91%	22.01%	-24.93%	-12.66%	10.64%	-	-
Horiz. %	72.83%	95.52%	88.52%	72.55%	96.64%	110.64%	100.00%	-
P/NAPS	0.59	0.68	0.76	0.95	0.72	0.64	0.73	-13.22%
YoY %	-13.24%	-10.53%	-20.00%	31.94%	12.50%	-12.33%	-	-
Horiz. %	80.82%	93.15%	104.11%	130.14%	98.63%	87.67%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	29/02/08	27/11/07	28/08/07	30/05/07	28/02/07	24/11/06	-
Price	0.69	0.79	0.86	0.97	0.89	0.87	0.83	-
P/RPS	3.10	0.46	0.77	1.34	2.29	0.35	0.42	278.62%
YoY %	573.91%	-40.26%	-42.54%	-41.48%	554.29%	-16.67%	-	-
Horiz. %	738.10%	109.52%	183.33%	319.05%	545.24%	83.33%	100.00%	-
P/EPS	29.49	6.24	9.66	17.17	29.97	6.12	7.99	138.63%
YoY %	372.60%	-35.40%	-43.74%	-42.71%	389.71%	-23.40%	-	-
Horiz. %	369.09%	78.10%	120.90%	214.89%	375.09%	76.60%	100.00%	-
EY	3.39	16.03	10.35	5.82	3.34	16.34	12.52	-58.11%
YoY %	-78.85%	54.88%	77.84%	74.25%	-79.56%	30.51%	-	-
Horiz. %	27.08%	128.04%	82.67%	46.49%	26.68%	130.51%	100.00%	-
DY	2.90	3.80	3.49	3.09	3.37	3.45	3.61	-13.57%
YoY %	-23.68%	8.88%	12.94%	-8.31%	-2.32%	-4.43%	-	-
Horiz. %	80.33%	105.26%	96.68%	85.60%	93.35%	95.57%	100.00%	-
P/NAPS	0.53	0.61	0.69	0.80	0.74	0.74	0.72	-18.45%
YoY %	-13.11%	-11.59%	-13.75%	8.11%	0.00%	2.78%	-	-
Horiz. %	73.61%	84.72%	95.83%	111.11%	102.78%	102.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos