[AGES] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 15.85%
YoY- -4.41%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 33,940 26,265 28,298 74,881 50,513 42,642 49,252 -21.92%
PBT 3,864 3,166 4,281 6,270 5,643 4,720 5,152 -17.40%
Tax -780 -881 -1,231 -1,890 -1,558 -1,296 -1,433 -33.26%
NP 3,084 2,285 3,050 4,380 4,085 3,424 3,719 -11.70%
-
NP to SH 2,701 2,638 2,971 4,772 4,119 3,398 3,766 -19.82%
-
Tax Rate 20.19% 27.83% 28.75% 30.14% 27.61% 27.46% 27.81% -
Total Cost 30,856 23,980 25,248 70,501 46,428 39,218 45,533 -22.79%
-
Net Worth 168,653 167,411 166,325 163,581 158,423 154,697 153,429 6.49%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,536 2,536 2,539 3,804 - - 3,804 -23.62%
Div Payout % 93.90% 96.15% 85.47% 79.72% - - 101.01% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 168,653 167,411 166,325 163,581 158,423 154,697 153,429 6.49%
NOSH 126,807 126,826 126,965 126,807 126,738 126,801 126,801 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.09% 8.70% 10.78% 5.85% 8.09% 8.03% 7.55% -
ROE 1.60% 1.58% 1.79% 2.92% 2.60% 2.20% 2.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 26.76 20.71 22.29 59.05 39.86 33.63 38.84 -21.93%
EPS 2.13 2.08 2.34 3.76 3.25 0.00 2.97 -19.83%
DPS 2.00 2.00 2.00 3.00 0.00 0.00 3.00 -23.62%
NAPS 1.33 1.32 1.31 1.29 1.25 1.22 1.21 6.48%
Adjusted Per Share Value based on latest NOSH - 126,807
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.89 8.43 9.08 24.03 16.21 13.68 15.80 -21.91%
EPS 0.87 0.85 0.95 1.53 1.32 1.09 1.21 -19.69%
DPS 0.81 0.81 0.81 1.22 0.00 0.00 1.22 -23.83%
NAPS 0.5411 0.5372 0.5337 0.5249 0.5083 0.4964 0.4923 6.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.53 0.72 0.77 0.88 0.95 1.16 0.87 -
P/RPS 1.98 3.48 3.45 1.49 2.38 3.45 2.24 -7.87%
P/EPS 24.88 34.62 32.91 23.38 29.23 43.29 29.29 -10.28%
EY 4.02 2.89 3.04 4.28 3.42 2.31 3.41 11.56%
DY 3.77 2.78 2.60 3.41 0.00 0.00 3.45 6.07%
P/NAPS 0.40 0.55 0.59 0.68 0.76 0.95 0.72 -32.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 28/05/08 29/02/08 27/11/07 28/08/07 30/05/07 -
Price 0.52 0.73 0.69 0.79 0.86 0.97 0.89 -
P/RPS 1.94 3.52 3.10 1.34 2.16 2.88 2.29 -10.44%
P/EPS 24.41 35.10 29.49 20.99 26.46 36.20 29.97 -12.75%
EY 4.10 2.85 3.39 4.76 3.78 2.76 3.34 14.60%
DY 3.85 2.74 2.90 3.80 0.00 0.00 3.37 9.25%
P/NAPS 0.39 0.55 0.53 0.61 0.69 0.80 0.74 -34.67%

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