[AGES] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1778.21%
YoY- -142.55%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 60,303 50,419 32,548 64,985 43,953 47,430 25,591 76.98%
PBT 173 1,116 1,666 -12,512 1,017 1,678 1,413 -75.31%
Tax 270 -550 -765 -460 -697 -866 -120 -
NP 443 566 901 -12,972 320 812 1,293 -51.00%
-
NP to SH 406 632 824 -12,016 716 1,532 731 -32.40%
-
Tax Rate -156.07% 49.28% 45.92% - 68.53% 51.61% 8.49% -
Total Cost 59,860 49,853 31,647 77,957 43,633 46,618 24,298 82.30%
-
Net Worth 120,531 120,079 119,163 116,734 130,414 127,877 126,034 -2.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 120,531 120,079 119,163 116,734 130,414 127,877 126,034 -2.92%
NOSH 126,875 126,400 126,769 126,884 127,857 126,611 126,034 0.44%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.73% 1.12% 2.77% -19.96% 0.73% 1.71% 5.05% -
ROE 0.34% 0.53% 0.69% -10.29% 0.55% 1.20% 0.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 47.53 39.89 25.68 51.22 34.38 37.46 20.30 76.23%
EPS 0.32 0.50 0.65 -9.47 0.56 1.21 0.58 -32.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.94 0.92 1.02 1.01 1.00 -3.35%
Adjusted Per Share Value based on latest NOSH - 126,884
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.35 16.18 10.44 20.85 14.10 15.22 8.21 77.01%
EPS 0.13 0.20 0.26 -3.86 0.23 0.49 0.23 -31.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3867 0.3853 0.3823 0.3745 0.4184 0.4103 0.4044 -2.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.29 0.33 0.34 0.34 0.34 0.35 0.42 -
P/RPS 0.61 0.83 1.32 0.66 0.99 0.93 2.07 -55.68%
P/EPS 90.62 66.00 52.31 -3.59 60.71 28.93 72.41 16.11%
EY 1.10 1.52 1.91 -27.85 1.65 3.46 1.38 -14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.36 0.37 0.33 0.35 0.42 -18.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 21/05/10 24/02/10 20/11/09 28/08/09 29/05/09 -
Price 0.24 0.27 0.30 0.40 0.35 0.39 0.31 -
P/RPS 0.50 0.68 1.17 0.78 1.02 1.04 1.53 -52.52%
P/EPS 75.00 54.00 46.15 -4.22 62.50 32.23 53.45 25.31%
EY 1.33 1.85 2.17 -23.68 1.60 3.10 1.87 -20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.32 0.43 0.34 0.39 0.31 -13.34%

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