[AGES] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -399.56%
YoY- -365.91%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 143,270 82,967 32,548 181,959 116,974 73,021 25,591 214.96%
PBT 2,955 2,782 1,666 -8,405 4,108 3,091 1,413 63.46%
Tax -1,045 -1,315 -765 -2,030 -1,683 -986 -120 322.71%
NP 1,910 1,467 901 -10,435 2,425 2,105 1,293 29.67%
-
NP to SH 1,862 1,456 824 -8,924 2,979 2,263 731 86.40%
-
Tax Rate 35.36% 47.27% 45.92% - 40.97% 31.90% 8.49% -
Total Cost 141,360 81,500 31,647 192,394 114,549 70,916 24,298 223.12%
-
Net Worth 120,333 120,278 119,163 116,606 129,301 128,406 126,034 -3.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 120,333 120,278 119,163 116,606 129,301 128,406 126,034 -3.03%
NOSH 126,666 126,608 126,769 126,746 126,765 127,134 126,034 0.33%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.33% 1.77% 2.77% -5.73% 2.07% 2.88% 5.05% -
ROE 1.55% 1.21% 0.69% -7.65% 2.30% 1.76% 0.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 113.11 65.53 25.68 143.56 92.28 57.44 20.30 213.96%
EPS 1.47 1.15 0.65 -7.04 2.35 1.78 0.58 85.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.94 0.92 1.02 1.01 1.00 -3.35%
Adjusted Per Share Value based on latest NOSH - 126,884
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.97 26.62 10.44 58.38 37.53 23.43 8.21 214.99%
EPS 0.60 0.47 0.26 -2.86 0.96 0.73 0.23 89.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3861 0.3859 0.3823 0.3741 0.4149 0.412 0.4044 -3.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.29 0.33 0.34 0.34 0.34 0.35 0.42 -
P/RPS 0.26 0.50 1.32 0.24 0.37 0.61 2.07 -74.88%
P/EPS 19.73 28.70 52.31 -4.83 14.47 19.66 72.41 -57.93%
EY 5.07 3.48 1.91 -20.71 6.91 5.09 1.38 137.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.36 0.37 0.33 0.35 0.42 -18.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 21/05/10 24/02/10 20/11/09 28/08/09 29/05/09 -
Price 0.24 0.27 0.30 0.40 0.35 0.39 0.31 -
P/RPS 0.21 0.41 1.17 0.28 0.38 0.68 1.53 -73.35%
P/EPS 16.33 23.48 46.15 -5.68 14.89 21.91 53.45 -54.60%
EY 6.13 4.26 2.17 -17.60 6.71 4.56 1.87 120.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.32 0.43 0.34 0.39 0.31 -13.34%

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