[AGES] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -114.36%
YoY- -131.14%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 85,937 113,476 89,608 95,437 65,112 67,989 38,053 72.04%
PBT 2,015 2,051 1,902 371 2,256 1,270 1,867 5.21%
Tax -455 -841 -411 -32 -750 -170 -744 -27.92%
NP 1,560 1,210 1,491 339 1,506 1,100 1,123 24.47%
-
NP to SH 1,327 1,592 629 -237 1,650 1,015 1,374 -2.29%
-
Tax Rate 22.58% 41.00% 21.61% 8.63% 33.24% 13.39% 39.85% -
Total Cost 84,377 112,266 88,117 95,098 63,606 66,889 36,930 73.38%
-
Net Worth 132,699 131,180 129,573 127,064 126,923 126,874 125,949 3.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 132,699 131,180 129,573 127,064 126,923 126,874 125,949 3.53%
NOSH 126,380 127,360 125,800 125,806 126,923 126,874 127,222 -0.44%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.82% 1.07% 1.66% 0.36% 2.31% 1.62% 2.95% -
ROE 1.00% 1.21% 0.49% -0.19% 1.30% 0.80% 1.09% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.00 89.10 71.23 75.86 51.30 53.59 29.91 72.81%
EPS 1.05 1.25 0.50 -0.19 1.30 0.80 1.08 -1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.03 1.03 1.01 1.00 1.00 0.99 3.99%
Adjusted Per Share Value based on latest NOSH - 125,806
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.57 36.41 28.75 30.62 20.89 21.81 12.21 72.02%
EPS 0.43 0.51 0.20 -0.08 0.53 0.33 0.44 -1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4258 0.4209 0.4157 0.4077 0.4072 0.4071 0.4041 3.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.305 0.285 0.20 0.20 0.19 0.20 0.23 -
P/RPS 0.45 0.32 0.28 0.26 0.37 0.37 0.77 -30.07%
P/EPS 29.05 22.80 40.00 -106.17 14.62 25.00 21.30 22.95%
EY 3.44 4.39 2.50 -0.94 6.84 4.00 4.70 -18.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.19 0.20 0.19 0.20 0.23 16.69%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 29/05/13 28/02/13 27/11/12 28/08/12 24/05/12 -
Price 0.305 0.275 0.265 0.22 0.21 0.22 0.20 -
P/RPS 0.45 0.31 0.37 0.29 0.41 0.41 0.67 -23.28%
P/EPS 29.05 22.00 53.00 -116.78 16.15 27.50 18.52 34.96%
EY 3.44 4.55 1.89 -0.86 6.19 3.64 5.40 -25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.26 0.22 0.21 0.22 0.20 28.07%

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