[AGES] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 21.8%
YoY- 125.41%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 126,489 66,417 33,878 191,925 143,270 82,967 32,548 146.97%
PBT 3,658 2,841 1,069 4,653 2,955 2,782 1,666 68.85%
Tax -1,110 -1,250 -244 -2,383 -1,045 -1,315 -765 28.13%
NP 2,548 1,591 825 2,270 1,910 1,467 901 99.85%
-
NP to SH 2,549 1,591 825 2,268 1,862 1,456 824 112.15%
-
Tax Rate 30.34% 44.00% 22.83% 51.21% 35.36% 47.27% 45.92% -
Total Cost 123,941 64,826 33,053 189,655 141,360 81,500 31,647 148.25%
-
Net Worth 123,059 123,461 121,846 120,127 120,333 120,278 119,163 2.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 123,059 123,461 121,846 120,127 120,333 120,278 119,163 2.16%
NOSH 126,865 127,280 126,923 126,449 126,666 126,608 126,769 0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.01% 2.40% 2.44% 1.18% 1.33% 1.77% 2.77% -
ROE 2.07% 1.29% 0.68% 1.89% 1.55% 1.21% 0.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 99.70 52.18 26.69 151.78 113.11 65.53 25.68 146.81%
EPS 2.01 1.25 0.65 1.79 1.47 1.15 0.65 112.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.96 0.95 0.95 0.95 0.94 2.11%
Adjusted Per Share Value based on latest NOSH - 125,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.58 21.31 10.87 61.58 45.97 26.62 10.44 147.01%
EPS 0.82 0.51 0.26 0.73 0.60 0.47 0.26 114.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3948 0.3961 0.391 0.3854 0.3861 0.3859 0.3823 2.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.18 0.22 0.28 0.25 0.29 0.33 0.34 -
P/RPS 0.18 0.42 1.05 0.16 0.26 0.50 1.32 -73.47%
P/EPS 8.96 17.60 43.08 13.94 19.73 28.70 52.31 -69.12%
EY 11.16 5.68 2.32 7.17 5.07 3.48 1.91 224.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.29 0.26 0.31 0.35 0.36 -34.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 22/08/11 25/05/11 28/02/11 29/11/10 24/08/10 21/05/10 -
Price 0.21 0.20 0.24 0.24 0.24 0.27 0.30 -
P/RPS 0.21 0.38 0.90 0.16 0.21 0.41 1.17 -68.14%
P/EPS 10.45 16.00 36.92 13.38 16.33 23.48 46.15 -62.81%
EY 9.57 6.25 2.71 7.47 6.13 4.26 2.17 168.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.25 0.25 0.25 0.28 0.32 -22.08%

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