[AGES] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ-0.0%
YoY- 103.38%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 60,072 32,539 33,878 48,655 60,303 50,419 32,548 50.40%
PBT 818 1,772 1,069 1,698 173 1,116 1,666 -37.73%
Tax 140 -1,006 -244 -1,338 270 -550 -765 -
NP 958 766 825 360 443 566 901 4.17%
-
NP to SH 959 766 825 406 406 632 824 10.63%
-
Tax Rate -17.11% 56.77% 22.83% 78.80% -156.07% 49.28% 45.92% -
Total Cost 59,114 31,773 33,053 48,295 59,860 49,853 31,647 51.61%
-
Net Worth 122,398 123,836 121,846 118,749 120,531 120,079 119,163 1.80%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 122,398 123,836 121,846 118,749 120,531 120,079 119,163 1.80%
NOSH 126,184 127,666 126,923 125,000 126,875 126,400 126,769 -0.30%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.59% 2.35% 2.44% 0.74% 0.73% 1.12% 2.77% -
ROE 0.78% 0.62% 0.68% 0.34% 0.34% 0.53% 0.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.61 25.49 26.69 38.92 47.53 39.89 25.68 50.85%
EPS 0.76 0.60 0.65 0.32 0.32 0.50 0.65 10.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.96 0.95 0.95 0.95 0.94 2.11%
Adjusted Per Share Value based on latest NOSH - 125,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.27 10.44 10.87 15.61 19.35 16.18 10.44 50.41%
EPS 0.31 0.25 0.26 0.13 0.13 0.20 0.26 12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3927 0.3973 0.391 0.381 0.3867 0.3853 0.3823 1.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.18 0.22 0.28 0.25 0.29 0.33 0.34 -
P/RPS 0.38 0.86 1.05 0.64 0.61 0.83 1.32 -56.36%
P/EPS 23.68 36.67 43.08 76.97 90.62 66.00 52.31 -41.01%
EY 4.22 2.73 2.32 1.30 1.10 1.52 1.91 69.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.29 0.26 0.31 0.35 0.36 -34.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 22/08/11 25/05/11 28/02/11 29/11/10 24/08/10 21/05/10 -
Price 0.21 0.20 0.24 0.24 0.24 0.27 0.30 -
P/RPS 0.44 0.78 0.90 0.62 0.50 0.68 1.17 -47.86%
P/EPS 27.63 33.33 36.92 73.89 75.00 54.00 46.15 -28.94%
EY 3.62 3.00 2.71 1.35 1.33 1.85 2.17 40.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.25 0.25 0.25 0.28 0.32 -22.08%

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