[AGES] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 70,920 0 0 0 2,277 0 0 -
PBT 9,831 0 0 0 -30,986 -63,613 -1,583 -
Tax -3,970 0 0 0 0 0 0 -
NP 5,861 0 0 0 -30,986 -63,613 -1,583 -
-
NP to SH 6,888 0 0 0 -30,986 -63,613 -1,583 -
-
Tax Rate 40.38% - - - - - - -
Total Cost 65,059 0 0 0 33,263 63,613 1,583 1082.89%
-
Net Worth 6,171 0 0 0 -234,414 -203,808 -140,144 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 6,171 0 0 0 -234,414 -203,808 -140,144 -
NOSH 47,470 20,384 20,526 20,403 20,401 20,401 20,399 75.33%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.26% 0.00% 0.00% 0.00% -1,360.83% 0.00% 0.00% -
ROE 111.62% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 149.40 0.00 0.00 0.00 11.16 0.00 0.00 -
EPS 14.51 0.00 0.00 0.00 -151.88 -311.81 -7.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.00 0.00 0.00 -11.49 -9.99 -6.87 -
Adjusted Per Share Value based on latest NOSH - 20,403
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.76 0.00 0.00 0.00 0.73 0.00 0.00 -
EPS 2.21 0.00 0.00 0.00 -9.94 -20.41 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.00 0.00 0.00 -0.7521 -0.6539 -0.4497 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 -
Price 1.14 46.25 46.50 46.50 46.50 48.00 46.25 -
P/RPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.86 0.00 0.00 0.00 0.00 -15.39 -596.01 -
EY 12.73 0.00 0.00 0.00 0.00 -6.50 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.77 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 21/11/03 29/08/03 30/05/03 28/02/03 29/11/02 27/08/02 -
Price 1.28 1.85 46.50 46.50 46.50 48.00 48.00 -
P/RPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.82 0.00 0.00 0.00 0.00 -15.39 -618.56 -
EY 11.34 0.00 0.00 0.00 0.00 -6.50 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.85 0.00 0.00 0.00 0.00 0.00 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