[AGES] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 34.07%
YoY- -16.4%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 251,076 147,814 79,938 305,605 216,569 145,609 69,673 134.86%
PBT 18,982 11,453 5,502 28,177 22,184 14,143 5,710 122.58%
Tax -5,887 -3,551 -1,705 -7,458 -6,663 -3,919 -1,516 146.85%
NP 13,095 7,902 3,797 20,719 15,521 10,224 4,194 113.47%
-
NP to SH 13,168 7,930 3,824 20,597 15,363 10,081 4,143 116.02%
-
Tax Rate 31.01% 31.00% 30.99% 26.47% 30.04% 27.71% 26.55% -
Total Cost 237,981 139,912 76,141 284,886 201,048 135,385 65,479 136.20%
-
Net Worth 145,747 139,345 138,018 134,377 82,400 77,320 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,802 - - 3,169 3,169 - - -
Div Payout % 28.87% - - 15.39% 20.63% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 145,747 139,345 138,018 134,377 82,400 77,320 0 -
NOSH 126,737 126,677 126,622 126,771 126,770 126,755 126,705 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.22% 5.35% 4.75% 6.78% 7.17% 7.02% 6.02% -
ROE 9.03% 5.69% 2.77% 15.33% 18.64% 13.04% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 198.11 116.69 63.13 241.07 170.84 114.87 54.99 134.82%
EPS 10.39 6.26 3.02 16.25 12.12 7.95 3.27 115.97%
DPS 3.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.15 1.10 1.09 1.06 0.65 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,802
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 80.56 47.43 25.65 98.06 69.49 46.72 22.36 134.83%
EPS 4.23 2.54 1.23 6.61 4.93 3.23 1.33 116.11%
DPS 1.22 0.00 0.00 1.02 1.02 0.00 0.00 -
NAPS 0.4676 0.4471 0.4428 0.4312 0.2644 0.2481 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.84 0.94 0.95 0.98 1.03 1.08 1.16 -
P/RPS 0.42 0.81 1.50 0.41 0.60 0.94 2.11 -65.87%
P/EPS 8.08 15.02 31.46 6.03 8.50 13.58 35.48 -62.67%
EY 12.37 6.66 3.18 16.58 11.77 7.36 2.82 167.72%
DY 3.57 0.00 0.00 2.55 2.43 0.00 0.00 -
P/NAPS 0.73 0.85 0.87 0.92 1.58 1.77 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 28/08/06 26/05/06 13/03/06 30/11/05 26/08/05 25/05/05 -
Price 0.83 0.94 0.91 0.98 1.02 1.03 1.08 -
P/RPS 0.42 0.81 1.44 0.41 0.60 0.90 1.96 -64.15%
P/EPS 7.99 15.02 30.13 6.03 8.42 12.95 33.03 -61.14%
EY 12.52 6.66 3.32 16.58 11.88 7.72 3.03 157.27%
DY 3.61 0.00 0.00 2.55 2.45 0.00 0.00 -
P/NAPS 0.72 0.85 0.83 0.92 1.57 1.69 0.00 -

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
Post a Comment