[AGES] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	88,503	54,563	28,298	217,288	142,407	91,894	49,252	47.64%
YoY %	62.20%	92.82%	-86.98%	52.58%	54.97%	86.58%	-	-
Horiz. %	179.69%	110.78%	57.46%	441.18%	289.14%	186.58%	100.00%	-
PBT	11,311	7,447	4,281	21,785	15,515	9,872	5,152	68.67%
YoY %	51.89%	73.95%	-80.35%	40.41%	57.16%	91.61%	-	-
Horiz. %	219.55%	144.55%	83.09%	422.85%	301.15%	191.61%	100.00%	-
Tax	-2,892	-2,112	-1,231	-6,177	-4,287	-2,729	-1,433	59.49%
YoY %	-36.93%	-71.57%	80.07%	-44.09%	-57.09%	-90.44%	-	-
Horiz. %	201.81%	147.38%	85.90%	431.05%	299.16%	190.44%	100.00%	-
NP	8,419	5,335	3,050	15,608	11,228	7,143	3,719	72.15%
YoY %	57.81%	74.92%	-80.46%	39.01%	57.19%	92.07%	-	-
Horiz. %	226.38%	143.45%	82.01%	419.68%	301.91%	192.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,310	5,609	2,971	16,055	11,283	7,164	3,766	69.24%
YoY %	48.15%	88.79%	-81.49%	42.29%	57.50%	90.23%	-	-
Horiz. %	220.66%	148.94%	78.89%	426.31%	299.60%	190.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.57%	28.36%	28.75%	28.35%	27.63%	27.64%	27.81%	-
YoY %	-9.84%	-1.36%	1.41%	2.61%	-0.04%	-0.61%	-	-
Horiz. %	91.95%	101.98%	103.38%	101.94%	99.35%	99.39%	100.00%	-
Total Cost	80,084	49,228	25,248	201,680	131,179	84,751	45,533	45.55%
YoY %	62.68%	94.98%	-87.48%	53.74%	54.78%	86.13%	-	-
Horiz. %	175.88%	108.11%	55.45%	442.93%	288.10%	186.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,737	167,508	166,325	163,552	158,469	154,691	153,429	6.52%
YoY %	0.73%	0.71%	1.70%	3.21%	2.44%	0.82%	-	-
Horiz. %	109.98%	109.18%	108.41%	106.60%	103.28%	100.82%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	2,537	2,538	2,539	3,803	3,803	3,803	3,804	-23.60%
YoY %	-0.04%	-0.04%	-33.24%	0.00%	0.00%	-0.03%	-	-
Horiz. %	66.69%	66.72%	66.75%	99.97%	99.97%	99.97%	100.00%	-
Div Payout %	30.53%	45.25%	85.47%	23.69%	33.71%	53.10%	101.01%	-
YoY %	-32.53%	-47.06%	260.79%	-29.72%	-36.52%	-47.43%	-	-
Horiz. %	30.22%	44.80%	84.62%	23.45%	33.37%	52.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	168,737	167,508	166,325	163,552	158,469	154,691	153,429	6.52%
YoY %	0.73%	0.71%	1.70%	3.21%	2.44%	0.82%	-	-
Horiz. %	109.98%	109.18%	108.41%	106.60%	103.28%	100.82%	100.00%	-
NOSH	126,870	126,900	126,965	126,784	126,775	126,796	126,801	0.03%
YoY %	-0.02%	-0.05%	0.14%	0.01%	-0.02%	-0.00%	-	-
Horiz. %	100.05%	100.08%	100.13%	99.99%	99.98%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	9.51%	9.78%	10.78%	7.18%	7.88%	7.77%	7.55%	-
YoY %	-2.76%	-9.28%	50.14%	-8.88%	1.42%	2.91%	-	-
Horiz. %	125.96%	129.54%	142.78%	95.10%	104.37%	102.91%	100.00%	-
ROE	4.92%	3.35%	1.79%	9.82%	7.12%	4.63%	2.45%	-
YoY %	46.87%	87.15%	-81.77%	37.92%	53.78%	88.98%	-	-
Horiz. %	200.82%	136.73%	73.06%	400.82%	290.61%	188.98%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	69.76	43.00	22.29	171.38	112.33	72.47	38.84	47.60%
YoY %	62.23%	92.91%	-86.99%	52.57%	55.00%	86.59%	-	-
Horiz. %	179.61%	110.71%	57.39%	441.25%	289.21%	186.59%	100.00%	-
EPS	6.55	4.42	2.34	12.66	8.90	5.65	2.97	69.18%
YoY %	48.19%	88.89%	-81.52%	42.25%	57.52%	90.24%	-	-
Horiz. %	220.54%	148.82%	78.79%	426.26%	299.66%	190.24%	100.00%	-
DPS	2.00	2.00	2.00	3.00	3.00	3.00	3.00	-23.62%
YoY %	0.00%	0.00%	-33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.33	1.32	1.31	1.29	1.25	1.22	1.21	6.48%
YoY %	0.76%	0.76%	1.55%	3.20%	2.46%	0.83%	-	-
Horiz. %	109.92%	109.09%	108.26%	106.61%	103.31%	100.83%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 126,807
RPS	28.40	17.51	9.08	69.72	45.69	29.48	15.80	47.67%
YoY %	62.19%	92.84%	-86.98%	52.59%	54.99%	86.58%	-	-
Horiz. %	179.75%	110.82%	57.47%	441.27%	289.18%	186.58%	100.00%	-
EPS	2.67	1.80	0.95	5.15	3.62	2.30	1.21	69.24%
YoY %	48.33%	89.47%	-81.55%	42.27%	57.39%	90.08%	-	-
Horiz. %	220.66%	148.76%	78.51%	425.62%	299.17%	190.08%	100.00%	-
DPS	0.81	0.81	0.81	1.22	1.22	1.22	1.22	-23.83%
YoY %	0.00%	0.00%	-33.61%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.39%	66.39%	66.39%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.5414	0.5375	0.5337	0.5248	0.5085	0.4963	0.4923	6.52%
YoY %	0.73%	0.71%	1.70%	3.21%	2.46%	0.81%	-	-
Horiz. %	109.97%	109.18%	108.41%	106.60%	103.29%	100.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.53	0.72	0.77	0.88	0.95	1.16	0.87	-
P/RPS	0.76	1.67	3.45	0.51	0.85	1.60	2.24	-51.25%
YoY %	-54.49%	-51.59%	576.47%	-40.00%	-46.88%	-28.57%	-	-
Horiz. %	33.93%	74.55%	154.02%	22.77%	37.95%	71.43%	100.00%	-
P/EPS	8.09	16.29	32.91	6.95	10.67	20.53	29.29	-57.48%
YoY %	-50.34%	-50.50%	373.53%	-34.86%	-48.03%	-29.91%	-	-
Horiz. %	27.62%	55.62%	112.36%	23.73%	36.43%	70.09%	100.00%	-
EY	12.36	6.14	3.04	14.39	9.37	4.87	3.41	135.40%
YoY %	101.30%	101.97%	-78.87%	53.58%	92.40%	42.82%	-	-
Horiz. %	362.46%	180.06%	89.15%	421.99%	274.78%	142.82%	100.00%	-
DY	3.77	2.78	2.60	3.41	3.16	2.59	3.45	6.07%
YoY %	35.61%	6.92%	-23.75%	7.91%	22.01%	-24.93%	-	-
Horiz. %	109.28%	80.58%	75.36%	98.84%	91.59%	75.07%	100.00%	-
P/NAPS	0.40	0.55	0.59	0.68	0.76	0.95	0.72	-32.34%
YoY %	-27.27%	-6.78%	-13.24%	-10.53%	-20.00%	31.94%	-	-
Horiz. %	55.56%	76.39%	81.94%	94.44%	105.56%	131.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/08	28/08/08	28/05/08	29/02/08	27/11/07	28/08/07	30/05/07	-
Price	0.52	0.73	0.69	0.79	0.86	0.97	0.89	-
P/RPS	0.75	1.70	3.10	0.46	0.77	1.34	2.29	-52.38%
YoY %	-55.88%	-45.16%	573.91%	-40.26%	-42.54%	-41.48%	-	-
Horiz. %	32.75%	74.24%	135.37%	20.09%	33.62%	58.52%	100.00%	-
P/EPS	7.94	16.52	29.49	6.24	9.66	17.17	29.97	-58.65%
YoY %	-51.94%	-43.98%	372.60%	-35.40%	-43.74%	-42.71%	-	-
Horiz. %	26.49%	55.12%	98.40%	20.82%	32.23%	57.29%	100.00%	-
EY	12.60	6.05	3.39	16.03	10.35	5.82	3.34	141.74%
YoY %	108.26%	78.47%	-78.85%	54.88%	77.84%	74.25%	-	-
Horiz. %	377.25%	181.14%	101.50%	479.94%	309.88%	174.25%	100.00%	-
DY	3.85	2.74	2.90	3.80	3.49	3.09	3.37	9.25%
YoY %	40.51%	-5.52%	-23.68%	8.88%	12.94%	-8.31%	-	-
Horiz. %	114.24%	81.31%	86.05%	112.76%	103.56%	91.69%	100.00%	-
P/NAPS	0.39	0.55	0.53	0.61	0.69	0.80	0.74	-34.67%
YoY %	-29.09%	3.77%	-13.11%	-11.59%	-13.75%	8.11%	-	-
Horiz. %	52.70%	74.32%	71.62%	82.43%	93.24%	108.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos