[AGES] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -83.18%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 305,605 216,569 145,609 69,673 294,793 184,130 110,451 96.72%
PBT 28,177 22,184 14,143 5,710 34,287 24,823 14,129 58.23%
Tax -7,458 -6,663 -3,919 -1,516 -9,649 -7,489 -4,101 48.82%
NP 20,719 15,521 10,224 4,194 24,638 17,334 10,028 62.00%
-
NP to SH 20,597 15,363 10,081 4,143 24,638 17,334 10,028 61.37%
-
Tax Rate 26.47% 30.04% 27.71% 26.55% 28.14% 30.17% 29.03% -
Total Cost 284,886 201,048 135,385 65,479 270,155 166,796 100,423 100.01%
-
Net Worth 134,377 82,400 77,320 0 116,620 57,266 46,831 101.53%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,169 3,169 - - 24,338 - - -
Div Payout % 15.39% 20.63% - - 98.78% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 134,377 82,400 77,320 0 116,620 57,266 46,831 101.53%
NOSH 126,771 126,770 126,755 126,705 126,760 110,127 101,807 15.69%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.78% 7.17% 7.02% 6.02% 8.36% 9.41% 9.08% -
ROE 15.33% 18.64% 13.04% 0.00% 21.13% 30.27% 21.41% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 241.07 170.84 114.87 54.99 232.56 167.20 108.49 70.03%
EPS 16.25 12.12 7.95 3.27 21.60 15.74 9.85 39.49%
DPS 2.50 2.50 0.00 0.00 19.20 0.00 0.00 -
NAPS 1.06 0.65 0.61 0.00 0.92 0.52 0.46 74.19%
Adjusted Per Share Value based on latest NOSH - 126,705
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 98.06 69.49 46.72 22.36 94.59 59.08 35.44 96.72%
EPS 6.61 4.93 3.23 1.33 7.91 5.56 3.22 61.31%
DPS 1.02 1.02 0.00 0.00 7.81 0.00 0.00 -
NAPS 0.4312 0.2644 0.2481 0.00 0.3742 0.1837 0.1503 101.51%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.98 1.03 1.08 1.16 1.34 1.50 1.44 -
P/RPS 0.41 0.60 0.94 2.11 0.58 0.90 1.33 -54.26%
P/EPS 6.03 8.50 13.58 35.48 6.89 9.53 14.62 -44.50%
EY 16.58 11.77 7.36 2.82 14.50 10.49 6.84 80.15%
DY 2.55 2.43 0.00 0.00 14.33 0.00 0.00 -
P/NAPS 0.92 1.58 1.77 0.00 1.46 2.88 3.13 -55.69%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 13/03/06 30/11/05 26/08/05 25/05/05 24/02/05 24/11/04 18/08/04 -
Price 0.98 1.02 1.03 1.08 1.09 1.28 1.21 -
P/RPS 0.41 0.60 0.90 1.96 0.47 0.77 1.12 -48.73%
P/EPS 6.03 8.42 12.95 33.03 5.61 8.13 12.28 -37.67%
EY 16.58 11.88 7.72 3.03 17.83 12.30 8.14 60.47%
DY 2.55 2.45 0.00 0.00 17.61 0.00 0.00 -
P/NAPS 0.92 1.57 1.69 0.00 1.18 2.46 2.63 -50.25%

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