[AGES] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 69.07%
YoY- 58.45%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 203,084 89,608 266,591 171,154 106,042 38,053 181,849 7.64%
PBT 3,953 1,902 5,764 5,393 3,137 1,867 4,123 -2.77%
Tax -1,252 -411 -1,696 -1,664 -914 -744 -1,212 2.19%
NP 2,701 1,491 4,068 3,729 2,223 1,123 2,911 -4.87%
-
NP to SH 2,221 629 3,802 4,039 2,389 1,374 3,311 -23.38%
-
Tax Rate 31.67% 21.61% 29.42% 30.85% 29.14% 39.85% 29.40% -
Total Cost 200,383 88,117 262,523 167,425 103,819 36,930 178,938 7.84%
-
Net Worth 130,721 129,573 127,968 126,614 127,074 125,949 124,321 3.40%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 130,721 129,573 127,968 126,614 127,074 125,949 124,321 3.40%
NOSH 126,914 125,800 126,701 126,614 127,074 127,222 126,858 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.33% 1.66% 1.53% 2.18% 2.10% 2.95% 1.60% -
ROE 1.70% 0.49% 2.97% 3.19% 1.88% 1.09% 2.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 160.02 71.23 210.41 135.18 83.45 29.91 143.35 7.61%
EPS 1.75 0.50 3.00 3.19 1.88 1.08 2.61 -23.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.01 1.00 1.00 0.99 0.98 3.37%
Adjusted Per Share Value based on latest NOSH - 126,923
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 65.16 28.75 85.54 54.92 34.02 12.21 58.35 7.64%
EPS 0.71 0.20 1.22 1.30 0.77 0.44 1.06 -23.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4194 0.4157 0.4106 0.4063 0.4077 0.4041 0.3989 3.40%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.285 0.20 0.20 0.19 0.20 0.23 0.23 -
P/RPS 0.18 0.28 0.10 0.14 0.24 0.77 0.16 8.17%
P/EPS 16.29 40.00 6.66 5.96 10.64 21.30 8.81 50.70%
EY 6.14 2.50 15.00 16.79 9.40 4.70 11.35 -33.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.20 0.19 0.20 0.23 0.23 14.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 28/02/13 27/11/12 28/08/12 24/05/12 27/02/12 -
Price 0.275 0.265 0.22 0.21 0.22 0.20 0.22 -
P/RPS 0.17 0.37 0.10 0.16 0.26 0.67 0.15 8.71%
P/EPS 15.71 53.00 7.33 6.58 11.70 18.52 8.43 51.49%
EY 6.36 1.89 13.64 15.19 8.55 5.40 11.86 -34.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.22 0.21 0.22 0.20 0.22 14.64%

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