[AGES] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -77.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 294,793 184,130 110,451 51,325 185,041 0 0 -
PBT 34,287 24,823 14,129 5,460 24,355 0 0 -
Tax -9,649 -7,489 -4,101 -1,569 -18,494 0 0 -
NP 24,638 17,334 10,028 3,891 5,861 0 0 -
-
NP to SH 24,638 17,334 10,028 3,891 17,391 0 0 -
-
Tax Rate 28.14% 30.17% 29.03% 28.74% 75.94% - - -
Total Cost 270,155 166,796 100,423 47,434 179,180 0 0 -
-
Net Worth 116,620 57,266 46,831 50,791 3,926 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 24,338 - - - - - - -
Div Payout % 98.78% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 116,620 57,266 46,831 50,791 3,926 0 0 -
NOSH 126,760 110,127 101,807 90,699 30,203 20,238 20,348 236.69%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.36% 9.41% 9.08% 7.58% 3.17% 0.00% 0.00% -
ROE 21.13% 30.27% 21.41% 7.66% 442.92% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 232.56 167.20 108.49 56.59 612.65 0.00 0.00 -
EPS 21.60 15.74 9.85 4.29 57.58 0.00 0.00 -
DPS 19.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.52 0.46 0.56 0.13 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,699
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 94.59 59.08 35.44 16.47 59.37 0.00 0.00 -
EPS 7.91 5.56 3.22 1.25 5.58 0.00 0.00 -
DPS 7.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3742 0.1837 0.1503 0.163 0.0126 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.34 1.50 1.44 1.42 1.14 46.25 46.50 -
P/RPS 0.58 0.90 1.33 2.51 0.19 0.00 0.00 -
P/EPS 6.89 9.53 14.62 33.10 1.98 0.00 0.00 -
EY 14.50 10.49 6.84 3.02 50.51 0.00 0.00 -
DY 14.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.88 3.13 2.54 8.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 24/11/04 18/08/04 28/05/04 24/02/04 21/11/03 29/08/03 -
Price 1.09 1.28 1.21 1.36 1.28 1.85 46.50 -
P/RPS 0.47 0.77 1.12 2.40 0.21 0.00 0.00 -
P/EPS 5.61 8.13 12.28 31.70 2.22 0.00 0.00 -
EY 17.83 12.30 8.14 3.15 44.98 0.00 0.00 -
DY 17.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 2.46 2.63 2.43 9.85 0.00 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