[AGES] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.39%
YoY- -34.43%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 47,430 25,591 31,117 33,940 26,265 28,298 74,881 -26.26%
PBT 1,678 1,413 -6,679 3,864 3,166 4,281 6,270 -58.50%
Tax -866 -120 1,201 -780 -881 -1,231 -1,890 -40.59%
NP 812 1,293 -5,478 3,084 2,285 3,050 4,380 -67.52%
-
NP to SH 1,532 731 -4,954 2,701 2,638 2,971 4,772 -53.14%
-
Tax Rate 51.61% 8.49% - 20.19% 27.83% 28.75% 30.14% -
Total Cost 46,618 24,298 36,595 30,856 23,980 25,248 70,501 -24.11%
-
Net Worth 127,877 126,034 125,455 168,653 167,411 166,325 163,581 -15.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,534 2,536 2,536 2,539 3,804 -
Div Payout % - - 0.00% 93.90% 96.15% 85.47% 79.72% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 127,877 126,034 125,455 168,653 167,411 166,325 163,581 -15.15%
NOSH 126,611 126,034 126,722 126,807 126,826 126,965 126,807 -0.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.71% 5.05% -17.60% 9.09% 8.70% 10.78% 5.85% -
ROE 1.20% 0.58% -3.95% 1.60% 1.58% 1.79% 2.92% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 37.46 20.30 24.56 26.76 20.71 22.29 59.05 -26.19%
EPS 1.21 0.58 -3.91 2.13 2.08 2.34 3.76 -53.07%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 3.00 -
NAPS 1.01 1.00 0.99 1.33 1.32 1.31 1.29 -15.06%
Adjusted Per Share Value based on latest NOSH - 126,807
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.22 8.21 9.98 10.89 8.43 9.08 24.03 -26.26%
EPS 0.49 0.23 -1.59 0.87 0.85 0.95 1.53 -53.22%
DPS 0.00 0.00 0.81 0.81 0.81 0.81 1.22 -
NAPS 0.4103 0.4044 0.4025 0.5411 0.5372 0.5337 0.5249 -15.15%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.42 0.50 0.53 0.72 0.77 0.88 -
P/RPS 0.93 2.07 2.04 1.98 3.48 3.45 1.49 -26.98%
P/EPS 28.93 72.41 -12.79 24.88 34.62 32.91 23.38 15.27%
EY 3.46 1.38 -7.82 4.02 2.89 3.04 4.28 -13.23%
DY 0.00 0.00 4.00 3.77 2.78 2.60 3.41 -
P/NAPS 0.35 0.42 0.51 0.40 0.55 0.59 0.68 -35.80%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 28/08/08 28/05/08 29/02/08 -
Price 0.39 0.31 0.49 0.52 0.73 0.69 0.79 -
P/RPS 1.04 1.53 2.00 1.94 3.52 3.10 1.34 -15.55%
P/EPS 32.23 53.45 -12.53 24.41 35.10 29.49 20.99 33.13%
EY 3.10 1.87 -7.98 4.10 2.85 3.39 4.76 -24.88%
DY 0.00 0.00 4.08 3.85 2.74 2.90 3.80 -
P/NAPS 0.39 0.31 0.49 0.39 0.55 0.53 0.61 -25.80%

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