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

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.29%
YoY- -10.89%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 88,503 54,563 28,298 217,288 142,407 91,894 49,252 47.64%
PBT 11,311 7,447 4,281 21,785 15,515 9,872 5,152 68.67%
Tax -2,892 -2,112 -1,231 -6,177 -4,287 -2,729 -1,433 59.49%
NP 8,419 5,335 3,050 15,608 11,228 7,143 3,719 72.15%
-
NP to SH 8,310 5,609 2,971 16,055 11,283 7,164 3,766 69.24%
-
Tax Rate 25.57% 28.36% 28.75% 28.35% 27.63% 27.64% 27.81% -
Total Cost 80,084 49,228 25,248 201,680 131,179 84,751 45,533 45.55%
-
Net Worth 168,737 167,508 166,325 163,552 158,469 154,691 153,429 6.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,537 2,538 2,539 3,803 3,803 3,803 3,804 -23.60%
Div Payout % 30.53% 45.25% 85.47% 23.69% 33.71% 53.10% 101.01% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 168,737 167,508 166,325 163,552 158,469 154,691 153,429 6.52%
NOSH 126,870 126,900 126,965 126,784 126,775 126,796 126,801 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.51% 9.78% 10.78% 7.18% 7.88% 7.77% 7.55% -
ROE 4.92% 3.35% 1.79% 9.82% 7.12% 4.63% 2.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 69.76 43.00 22.29 171.38 112.33 72.47 38.84 47.60%
EPS 6.55 4.42 2.34 12.66 8.90 5.65 2.97 69.18%
DPS 2.00 2.00 2.00 3.00 3.00 3.00 3.00 -23.62%
NAPS 1.33 1.32 1.31 1.29 1.25 1.22 1.21 6.48%
Adjusted Per Share Value based on latest NOSH - 126,807
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.40 17.51 9.08 69.72 45.69 29.48 15.80 47.67%
EPS 2.67 1.80 0.95 5.15 3.62 2.30 1.21 69.24%
DPS 0.81 0.81 0.81 1.22 1.22 1.22 1.22 -23.83%
NAPS 0.5414 0.5375 0.5337 0.5248 0.5085 0.4963 0.4923 6.52%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 8.09 16.29 32.91 6.95 10.67 20.53 29.29 -57.48%
EY 12.36 6.14 3.04 14.39 9.37 4.87 3.41 135.40%
DY 3.77 2.78 2.60 3.41 3.16 2.59 3.45 6.07%
P/NAPS 0.40 0.55 0.59 0.68 0.76 0.95 0.72 -32.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 7.94 16.52 29.49 6.24 9.66 17.17 29.97 -58.65%
EY 12.60 6.05 3.39 16.03 10.35 5.82 3.34 141.74%
DY 3.85 2.74 2.90 3.80 3.49 3.09 3.37 9.25%
P/NAPS 0.39 0.55 0.53 0.61 0.69 0.80 0.74 -34.67%

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