[AGES] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 62.56%
YoY- 72.05%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 113,476 89,608 95,437 65,112 67,989 38,053 55,360 61.43%
PBT 2,051 1,902 371 2,256 1,270 1,867 464 169.58%
Tax -841 -411 -32 -750 -170 -744 -102 308.65%
NP 1,210 1,491 339 1,506 1,100 1,123 362 123.71%
-
NP to SH 1,592 629 -237 1,650 1,015 1,374 761 63.64%
-
Tax Rate 41.00% 21.61% 8.63% 33.24% 13.39% 39.85% 21.98% -
Total Cost 112,266 88,117 95,098 63,606 66,889 36,930 54,998 60.98%
-
Net Worth 131,180 129,573 127,064 126,923 126,874 125,949 124,296 3.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 131,180 129,573 127,064 126,923 126,874 125,949 124,296 3.66%
NOSH 127,360 125,800 125,806 126,923 126,874 127,222 126,833 0.27%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.07% 1.66% 0.36% 2.31% 1.62% 2.95% 0.65% -
ROE 1.21% 0.49% -0.19% 1.30% 0.80% 1.09% 0.61% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 89.10 71.23 75.86 51.30 53.59 29.91 43.65 60.98%
EPS 1.25 0.50 -0.19 1.30 0.80 1.08 0.60 63.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.01 1.00 1.00 0.99 0.98 3.37%
Adjusted Per Share Value based on latest NOSH - 126,923
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.41 28.75 30.62 20.89 21.81 12.21 17.76 61.45%
EPS 0.51 0.20 -0.08 0.53 0.33 0.44 0.24 65.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4209 0.4157 0.4077 0.4072 0.4071 0.4041 0.3988 3.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.285 0.20 0.20 0.19 0.20 0.23 0.23 -
P/RPS 0.32 0.28 0.26 0.37 0.37 0.77 0.53 -28.58%
P/EPS 22.80 40.00 -106.17 14.62 25.00 21.30 38.33 -29.29%
EY 4.39 2.50 -0.94 6.84 4.00 4.70 2.61 41.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.20 0.19 0.20 0.23 0.23 14.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 28/02/13 27/11/12 28/08/12 24/05/12 27/02/12 -
Price 0.275 0.265 0.22 0.21 0.22 0.20 0.22 -
P/RPS 0.31 0.37 0.29 0.41 0.41 0.67 0.50 -27.31%
P/EPS 22.00 53.00 -116.78 16.15 27.50 18.52 36.67 -28.88%
EY 4.55 1.89 -0.86 6.19 3.64 5.40 2.73 40.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.22 0.21 0.22 0.20 0.22 14.64%

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