[AGES] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 66.05%
YoY- -14.29%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 91,894 49,252 316,440 251,076 147,814 79,938 305,605 -55.21%
PBT 9,872 5,152 26,502 18,982 11,453 5,502 28,177 -50.39%
Tax -2,729 -1,433 -8,346 -5,887 -3,551 -1,705 -7,458 -48.93%
NP 7,143 3,719 18,156 13,095 7,902 3,797 20,719 -50.92%
-
NP to SH 7,164 3,766 18,018 13,168 7,930 3,824 20,597 -50.63%
-
Tax Rate 27.64% 27.81% 31.49% 31.01% 31.00% 30.99% 26.47% -
Total Cost 84,751 45,533 298,284 237,981 139,912 76,141 284,886 -55.53%
-
Net Worth 154,691 153,429 149,588 145,747 139,345 138,018 134,377 9.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,803 3,804 3,803 3,802 - - 3,169 12.96%
Div Payout % 53.10% 101.01% 21.11% 28.87% - - 15.39% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 154,691 153,429 149,588 145,747 139,345 138,018 134,377 9.86%
NOSH 126,796 126,801 126,769 126,737 126,677 126,622 126,771 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.77% 7.55% 5.74% 5.22% 5.35% 4.75% 6.78% -
ROE 4.63% 2.45% 12.05% 9.03% 5.69% 2.77% 15.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.47 38.84 249.62 198.11 116.69 63.13 241.07 -55.22%
EPS 5.65 2.97 14.21 10.39 6.26 3.02 16.25 -50.64%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 2.50 12.96%
NAPS 1.22 1.21 1.18 1.15 1.10 1.09 1.06 9.85%
Adjusted Per Share Value based on latest NOSH - 126,828
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.48 15.80 101.53 80.56 47.43 25.65 98.06 -55.22%
EPS 2.30 1.21 5.78 4.23 2.54 1.23 6.61 -50.62%
DPS 1.22 1.22 1.22 1.22 0.00 0.00 1.02 12.71%
NAPS 0.4963 0.4923 0.48 0.4676 0.4471 0.4428 0.4312 9.85%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.16 0.87 0.76 0.84 0.94 0.95 0.98 -
P/RPS 1.60 2.24 0.30 0.42 0.81 1.50 0.41 148.48%
P/EPS 20.53 29.29 5.35 8.08 15.02 31.46 6.03 126.82%
EY 4.87 3.41 18.70 12.37 6.66 3.18 16.58 -55.91%
DY 2.59 3.45 3.95 3.57 0.00 0.00 2.55 1.04%
P/NAPS 0.95 0.72 0.64 0.73 0.85 0.87 0.92 2.16%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 28/02/07 24/11/06 28/08/06 26/05/06 13/03/06 -
Price 0.97 0.89 0.87 0.83 0.94 0.91 0.98 -
P/RPS 1.34 2.29 0.35 0.42 0.81 1.44 0.41 120.71%
P/EPS 17.17 29.97 6.12 7.99 15.02 30.13 6.03 101.28%
EY 5.82 3.34 16.34 12.52 6.66 3.32 16.58 -50.33%
DY 3.09 3.37 3.45 3.61 0.00 0.00 2.55 13.70%
P/NAPS 0.80 0.74 0.74 0.72 0.85 0.83 0.92 -8.91%

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