[AGES] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -43.29%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 89,036 70,960 75,936 69,673 110,663 73,679 59,126 31.28%
PBT 5,994 8,041 8,434 5,710 9,465 10,694 8,669 -21.75%
Tax -795 -2,744 -2,403 -1,516 -2,160 -3,388 -2,532 -53.70%
NP 5,199 5,297 6,031 4,194 7,305 7,306 6,137 -10.44%
-
NP to SH 5,235 5,282 5,939 4,143 7,305 7,306 6,137 -10.02%
-
Tax Rate 13.26% 34.13% 28.49% 26.55% 22.82% 31.68% 29.21% -
Total Cost 83,837 65,663 69,905 65,479 103,358 66,373 52,989 35.66%
-
Net Worth 126,802 82,419 77,342 0 68,515 65,728 51,893 81.12%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 7,270 - - -
Div Payout % - - - - 99.52% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 126,802 82,419 77,342 0 68,515 65,728 51,893 81.12%
NOSH 126,802 126,799 126,791 126,705 126,880 126,401 112,812 8.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.84% 7.46% 7.94% 6.02% 6.60% 9.92% 10.38% -
ROE 4.13% 6.41% 7.68% 0.00% 10.66% 11.12% 11.83% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 70.22 55.96 59.89 54.99 87.22 58.29 52.41 21.46%
EPS 4.13 4.17 4.68 3.27 5.76 5.78 5.44 -16.73%
DPS 0.00 0.00 0.00 0.00 5.73 0.00 0.00 -
NAPS 1.00 0.65 0.61 0.00 0.54 0.52 0.46 67.57%
Adjusted Per Share Value based on latest NOSH - 126,705
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.57 22.77 24.36 22.36 35.51 23.64 18.97 31.29%
EPS 1.68 1.69 1.91 1.33 2.34 2.34 1.97 -10.04%
DPS 0.00 0.00 0.00 0.00 2.33 0.00 0.00 -
NAPS 0.4069 0.2644 0.2482 0.00 0.2198 0.2109 0.1665 81.13%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.98 1.03 1.08 1.16 1.34 1.50 1.44 -
P/RPS 1.40 1.84 1.80 2.11 1.54 2.57 2.75 -36.16%
P/EPS 23.74 24.73 23.06 35.48 23.27 25.95 26.47 -6.98%
EY 4.21 4.04 4.34 2.82 4.30 3.85 3.78 7.42%
DY 0.00 0.00 0.00 0.00 4.28 0.00 0.00 -
P/NAPS 0.98 1.58 1.77 0.00 2.48 2.88 3.13 -53.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 13/03/06 30/11/05 26/08/05 25/05/05 24/02/05 24/11/04 18/08/04 -
Price 0.98 1.02 1.03 1.08 1.09 1.28 1.21 -
P/RPS 1.40 1.82 1.72 1.96 1.25 2.20 2.31 -28.31%
P/EPS 23.74 24.49 21.99 33.03 18.93 22.15 22.24 4.43%
EY 4.21 4.08 4.55 3.03 5.28 4.52 4.50 -4.33%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.98 1.57 1.69 0.00 2.02 2.46 2.63 -48.12%

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