[AGES] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -0.89%
YoY- -28.34%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 103,262 67,876 79,938 89,036 70,960 75,936 69,673 29.96%
PBT 7,529 5,951 5,502 5,994 8,041 8,434 5,710 20.22%
Tax -2,336 -1,846 -1,705 -795 -2,744 -2,403 -1,516 33.37%
NP 5,193 4,105 3,797 5,199 5,297 6,031 4,194 15.29%
-
NP to SH 5,238 4,106 3,824 5,235 5,282 5,939 4,143 16.90%
-
Tax Rate 31.03% 31.02% 30.99% 13.26% 34.13% 28.49% 26.55% -
Total Cost 98,069 63,771 76,141 83,837 65,663 69,905 65,479 30.87%
-
Net Worth 145,852 139,401 138,018 126,802 82,419 77,342 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 145,852 139,401 138,018 126,802 82,419 77,342 0 -
NOSH 126,828 126,728 126,622 126,802 126,799 126,791 126,705 0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.03% 6.05% 4.75% 5.84% 7.46% 7.94% 6.02% -
ROE 3.59% 2.95% 2.77% 4.13% 6.41% 7.68% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 81.42 53.56 63.13 70.22 55.96 59.89 54.99 29.87%
EPS 4.13 3.24 3.02 4.13 4.17 4.68 3.27 16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.10 1.09 1.00 0.65 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,802
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.13 21.78 25.65 28.57 22.77 24.36 22.36 29.93%
EPS 1.68 1.32 1.23 1.68 1.69 1.91 1.33 16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.468 0.4473 0.4428 0.4069 0.2644 0.2482 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.84 0.94 0.95 0.98 1.03 1.08 1.16 -
P/RPS 1.03 1.76 1.50 1.40 1.84 1.80 2.11 -37.97%
P/EPS 20.34 29.01 31.46 23.74 24.73 23.06 35.48 -30.96%
EY 4.92 3.45 3.18 4.21 4.04 4.34 2.82 44.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.87 0.98 1.58 1.77 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 28/08/06 26/05/06 13/03/06 30/11/05 26/08/05 25/05/05 -
Price 0.83 0.94 0.91 0.98 1.02 1.03 1.08 -
P/RPS 1.02 1.76 1.44 1.40 1.82 1.72 1.96 -35.27%
P/EPS 20.10 29.01 30.13 23.74 24.49 21.99 33.03 -28.16%
EY 4.98 3.45 3.32 4.21 4.08 4.55 3.03 39.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.83 0.98 1.57 1.69 0.00 -

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