[AGES] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -9.04%
YoY- -25.29%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 285,236 315,922 340,112 307,810 315,870 305,605 327,232 -8.75%
PBT 26,157 26,507 24,976 25,488 27,971 28,179 31,650 -11.94%
Tax -8,087 -8,359 -6,682 -7,090 -7,647 -7,458 -8,823 -5.64%
NP 18,070 18,148 18,294 18,398 20,324 20,721 22,827 -14.43%
-
NP to SH 18,102 18,160 18,403 18,447 20,280 20,599 22,669 -13.93%
-
Tax Rate 30.92% 31.54% 26.75% 27.82% 27.34% 26.47% 27.88% -
Total Cost 267,166 297,774 321,818 289,412 295,546 284,884 304,405 -8.33%
-
Net Worth 153,429 149,506 145,852 126,728 138,018 126,802 82,419 51.38%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,804 - 3,798 3,798 3,798 - 7,270 -35.09%
Div Payout % 21.01% - 20.64% 20.59% 18.73% - 32.07% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 153,429 149,506 145,852 126,728 138,018 126,802 82,419 51.38%
NOSH 126,801 126,700 126,828 126,728 126,622 126,802 126,799 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.34% 5.74% 5.38% 5.98% 6.43% 6.78% 6.98% -
ROE 11.80% 12.15% 12.62% 14.56% 14.69% 16.24% 27.50% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 224.95 249.35 268.17 242.89 249.46 241.01 258.07 -8.75%
EPS 14.28 14.33 14.51 14.56 16.02 16.24 17.88 -13.93%
DPS 3.00 0.00 3.00 3.00 3.00 0.00 5.73 -35.06%
NAPS 1.21 1.18 1.15 1.00 1.09 1.00 0.65 51.38%
Adjusted Per Share Value based on latest NOSH - 126,728
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 91.52 101.37 109.13 98.76 101.35 98.06 104.99 -8.75%
EPS 5.81 5.83 5.90 5.92 6.51 6.61 7.27 -13.89%
DPS 1.22 0.00 1.22 1.22 1.22 0.00 2.33 -35.06%
NAPS 0.4923 0.4797 0.468 0.4066 0.4428 0.4069 0.2644 51.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.87 0.76 0.84 0.94 0.95 0.98 1.03 -
P/RPS 0.39 0.30 0.31 0.39 0.38 0.41 0.40 -1.67%
P/EPS 6.09 5.30 5.79 6.46 5.93 6.03 5.76 3.78%
EY 16.41 18.86 17.27 15.49 16.86 16.58 17.36 -3.68%
DY 3.45 0.00 3.57 3.19 3.16 0.00 5.56 -27.27%
P/NAPS 0.72 0.64 0.73 0.94 0.87 0.98 1.58 -40.81%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 24/11/06 28/08/06 26/05/06 13/03/06 30/11/05 -
Price 0.89 0.87 0.83 0.94 0.91 0.98 1.02 -
P/RPS 0.40 0.35 0.31 0.39 0.36 0.41 0.40 0.00%
P/EPS 6.23 6.07 5.72 6.46 5.68 6.03 5.71 5.98%
EY 16.04 16.47 17.48 15.49 17.60 16.58 17.53 -5.75%
DY 3.37 0.00 3.61 3.19 3.30 0.00 5.62 -28.91%
P/NAPS 0.74 0.74 0.72 0.94 0.83 0.98 1.57 -39.46%

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