[AGES] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -53.26%
YoY- -73.49%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 50,419 32,548 64,985 43,953 47,430 25,591 31,117 38.07%
PBT 1,116 1,666 -12,512 1,017 1,678 1,413 -6,679 -
Tax -550 -765 -460 -697 -866 -120 1,201 -
NP 566 901 -12,972 320 812 1,293 -5,478 -
-
NP to SH 632 824 -12,016 716 1,532 731 -4,954 -
-
Tax Rate 49.28% 45.92% - 68.53% 51.61% 8.49% - -
Total Cost 49,853 31,647 77,957 43,633 46,618 24,298 36,595 22.95%
-
Net Worth 120,079 119,163 116,734 130,414 127,877 126,034 125,455 -2.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 2,534 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 120,079 119,163 116,734 130,414 127,877 126,034 125,455 -2.88%
NOSH 126,400 126,769 126,884 127,857 126,611 126,034 126,722 -0.16%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.12% 2.77% -19.96% 0.73% 1.71% 5.05% -17.60% -
ROE 0.53% 0.69% -10.29% 0.55% 1.20% 0.58% -3.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.89 25.68 51.22 34.38 37.46 20.30 24.56 38.29%
EPS 0.50 0.65 -9.47 0.56 1.21 0.58 -3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.95 0.94 0.92 1.02 1.01 1.00 0.99 -2.71%
Adjusted Per Share Value based on latest NOSH - 127,857
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.18 10.44 20.85 14.10 15.22 8.21 9.98 38.12%
EPS 0.20 0.26 -3.86 0.23 0.49 0.23 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
NAPS 0.3853 0.3823 0.3745 0.4184 0.4103 0.4044 0.4025 -2.87%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.33 0.34 0.34 0.34 0.35 0.42 0.50 -
P/RPS 0.83 1.32 0.66 0.99 0.93 2.07 2.04 -45.18%
P/EPS 66.00 52.31 -3.59 60.71 28.93 72.41 -12.79 -
EY 1.52 1.91 -27.85 1.65 3.46 1.38 -7.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.35 0.36 0.37 0.33 0.35 0.42 0.51 -22.25%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 21/05/10 24/02/10 20/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.27 0.30 0.40 0.35 0.39 0.31 0.49 -
P/RPS 0.68 1.17 0.78 1.02 1.04 1.53 2.00 -51.38%
P/EPS 54.00 46.15 -4.22 62.50 32.23 53.45 -12.53 -
EY 1.85 2.17 -23.68 1.60 3.10 1.87 -7.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.08 -
P/NAPS 0.28 0.32 0.43 0.34 0.39 0.31 0.49 -31.20%

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