[AGES] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 72.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 145,609 69,673 294,793 184,130 110,451 51,325 185,041 -14.77%
PBT 14,143 5,710 34,287 24,823 14,129 5,460 24,355 -30.41%
Tax -3,919 -1,516 -9,649 -7,489 -4,101 -1,569 -18,494 -64.48%
NP 10,224 4,194 24,638 17,334 10,028 3,891 5,861 44.95%
-
NP to SH 10,081 4,143 24,638 17,334 10,028 3,891 17,391 -30.50%
-
Tax Rate 27.71% 26.55% 28.14% 30.17% 29.03% 28.74% 75.94% -
Total Cost 135,385 65,479 270,155 166,796 100,423 47,434 179,180 -17.05%
-
Net Worth 77,320 0 116,620 57,266 46,831 50,791 3,926 630.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 24,338 - - - - -
Div Payout % - - 98.78% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 77,320 0 116,620 57,266 46,831 50,791 3,926 630.60%
NOSH 126,755 126,705 126,760 110,127 101,807 90,699 30,203 160.40%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.02% 6.02% 8.36% 9.41% 9.08% 7.58% 3.17% -
ROE 13.04% 0.00% 21.13% 30.27% 21.41% 7.66% 442.92% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 114.87 54.99 232.56 167.20 108.49 56.59 612.65 -67.27%
EPS 7.95 3.27 21.60 15.74 9.85 4.29 57.58 -73.31%
DPS 0.00 0.00 19.20 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 0.92 0.52 0.46 0.56 0.13 180.54%
Adjusted Per Share Value based on latest NOSH - 126,401
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 46.72 22.36 94.59 59.08 35.44 16.47 59.37 -14.77%
EPS 3.23 1.33 7.91 5.56 3.22 1.25 5.58 -30.56%
DPS 0.00 0.00 7.81 0.00 0.00 0.00 0.00 -
NAPS 0.2481 0.00 0.3742 0.1837 0.1503 0.163 0.0126 630.51%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.08 1.16 1.34 1.50 1.44 1.42 1.14 -
P/RPS 0.94 2.11 0.58 0.90 1.33 2.51 0.19 190.62%
P/EPS 13.58 35.48 6.89 9.53 14.62 33.10 1.98 261.40%
EY 7.36 2.82 14.50 10.49 6.84 3.02 50.51 -72.34%
DY 0.00 0.00 14.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.00 1.46 2.88 3.13 2.54 8.77 -65.62%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 25/05/05 24/02/05 24/11/04 18/08/04 28/05/04 24/02/04 -
Price 1.03 1.08 1.09 1.28 1.21 1.36 1.28 -
P/RPS 0.90 1.96 0.47 0.77 1.12 2.40 0.21 164.07%
P/EPS 12.95 33.03 5.61 8.13 12.28 31.70 2.22 224.39%
EY 7.72 3.03 17.83 12.30 8.14 3.15 44.98 -69.14%
DY 0.00 0.00 17.61 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 1.18 2.46 2.63 2.43 9.85 -69.15%

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