[AGES] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 57.5%
YoY- -14.32%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 54,563 28,298 217,288 142,407 91,894 49,252 316,440 -69.05%
PBT 7,447 4,281 21,785 15,515 9,872 5,152 26,502 -57.13%
Tax -2,112 -1,231 -6,177 -4,287 -2,729 -1,433 -8,346 -60.02%
NP 5,335 3,050 15,608 11,228 7,143 3,719 18,156 -55.83%
-
NP to SH 5,609 2,971 16,055 11,283 7,164 3,766 18,018 -54.10%
-
Tax Rate 28.36% 28.75% 28.35% 27.63% 27.64% 27.81% 31.49% -
Total Cost 49,228 25,248 201,680 131,179 84,751 45,533 298,284 -69.94%
-
Net Worth 167,508 166,325 163,552 158,469 154,691 153,429 149,588 7.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,538 2,539 3,803 3,803 3,803 3,804 3,803 -23.65%
Div Payout % 45.25% 85.47% 23.69% 33.71% 53.10% 101.01% 21.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 167,508 166,325 163,552 158,469 154,691 153,429 149,588 7.84%
NOSH 126,900 126,965 126,784 126,775 126,796 126,801 126,769 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.78% 10.78% 7.18% 7.88% 7.77% 7.55% 5.74% -
ROE 3.35% 1.79% 9.82% 7.12% 4.63% 2.45% 12.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 43.00 22.29 171.38 112.33 72.47 38.84 249.62 -69.07%
EPS 4.42 2.34 12.66 8.90 5.65 2.97 14.21 -54.12%
DPS 2.00 2.00 3.00 3.00 3.00 3.00 3.00 -23.70%
NAPS 1.32 1.31 1.29 1.25 1.22 1.21 1.18 7.76%
Adjusted Per Share Value based on latest NOSH - 126,738
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.51 9.08 69.72 45.69 29.48 15.80 101.53 -69.04%
EPS 1.80 0.95 5.15 3.62 2.30 1.21 5.78 -54.08%
DPS 0.81 0.81 1.22 1.22 1.22 1.22 1.22 -23.91%
NAPS 0.5375 0.5337 0.5248 0.5085 0.4963 0.4923 0.48 7.84%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.72 0.77 0.88 0.95 1.16 0.87 0.76 -
P/RPS 1.67 3.45 0.51 0.85 1.60 2.24 0.30 214.42%
P/EPS 16.29 32.91 6.95 10.67 20.53 29.29 5.35 110.21%
EY 6.14 3.04 14.39 9.37 4.87 3.41 18.70 -52.43%
DY 2.78 2.60 3.41 3.16 2.59 3.45 3.95 -20.89%
P/NAPS 0.55 0.59 0.68 0.76 0.95 0.72 0.64 -9.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 29/02/08 27/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.73 0.69 0.79 0.86 0.97 0.89 0.87 -
P/RPS 1.70 3.10 0.46 0.77 1.34 2.29 0.35 187.08%
P/EPS 16.52 29.49 6.24 9.66 17.17 29.97 6.12 93.98%
EY 6.05 3.39 16.03 10.35 5.82 3.34 16.34 -48.46%
DY 2.74 2.90 3.80 3.49 3.09 3.37 3.45 -14.25%
P/NAPS 0.55 0.53 0.61 0.69 0.80 0.74 0.74 -17.96%

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