[AGES] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 21.22%
YoY- -21.36%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 26,265 28,298 74,881 50,513 42,642 49,252 64,846 -45.28%
PBT 3,166 4,281 6,270 5,643 4,720 5,152 7,525 -43.88%
Tax -881 -1,231 -1,890 -1,558 -1,296 -1,433 -2,472 -49.76%
NP 2,285 3,050 4,380 4,085 3,424 3,719 5,053 -41.11%
-
NP to SH 2,638 2,971 4,772 4,119 3,398 3,766 4,992 -34.66%
-
Tax Rate 27.83% 28.75% 30.14% 27.61% 27.46% 27.81% 32.85% -
Total Cost 23,980 25,248 70,501 46,428 39,218 45,533 59,793 -45.64%
-
Net Worth 167,411 166,325 163,581 158,423 154,697 153,429 149,506 7.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,536 2,539 3,804 - - 3,804 - -
Div Payout % 96.15% 85.47% 79.72% - - 101.01% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 167,411 166,325 163,581 158,423 154,697 153,429 149,506 7.84%
NOSH 126,826 126,965 126,807 126,738 126,801 126,801 126,700 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.70% 10.78% 5.85% 8.09% 8.03% 7.55% 7.79% -
ROE 1.58% 1.79% 2.92% 2.60% 2.20% 2.45% 3.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.71 22.29 59.05 39.86 33.63 38.84 51.18 -45.32%
EPS 2.08 2.34 3.76 3.25 0.00 2.97 3.94 -34.70%
DPS 2.00 2.00 3.00 0.00 0.00 3.00 0.00 -
NAPS 1.32 1.31 1.29 1.25 1.22 1.21 1.18 7.76%
Adjusted Per Share Value based on latest NOSH - 126,738
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.43 9.08 24.03 16.21 13.68 15.80 20.81 -45.28%
EPS 0.85 0.95 1.53 1.32 1.09 1.21 1.60 -34.43%
DPS 0.81 0.81 1.22 0.00 0.00 1.22 0.00 -
NAPS 0.5372 0.5337 0.5249 0.5083 0.4964 0.4923 0.4797 7.84%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.72 0.77 0.88 0.95 1.16 0.87 0.76 -
P/RPS 3.48 3.45 1.49 2.38 3.45 2.24 1.48 76.91%
P/EPS 34.62 32.91 23.38 29.23 43.29 29.29 19.29 47.73%
EY 2.89 3.04 4.28 3.42 2.31 3.41 5.18 -32.25%
DY 2.78 2.60 3.41 0.00 0.00 3.45 0.00 -
P/NAPS 0.55 0.59 0.68 0.76 0.95 0.72 0.64 -9.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 29/02/08 27/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.73 0.69 0.79 0.86 0.97 0.89 0.87 -
P/RPS 3.52 3.10 1.34 2.16 2.88 2.29 1.70 62.52%
P/EPS 35.10 29.49 20.99 26.46 36.20 29.97 22.08 36.24%
EY 2.85 3.39 4.76 3.78 2.76 3.34 4.53 -26.59%
DY 2.74 2.90 3.80 0.00 0.00 3.37 0.00 -
P/NAPS 0.55 0.53 0.61 0.69 0.80 0.74 0.74 -17.96%

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