[AGES] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -10.06%
YoY- -98540.0%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 193,255 191,925 208,255 191,905 188,916 181,959 148,091 19.43%
PBT 4,056 4,653 -9,557 -8,713 -8,151 -8,404 -2,571 -
Tax -1,862 -2,383 -1,505 -2,472 -2,788 -2,143 -482 146.40%
NP 2,194 2,270 -11,062 -11,185 -10,939 -10,547 -3,053 -
-
NP to SH 2,269 2,268 -10,154 -9,844 -8,944 -9,037 -1,975 -
-
Tax Rate 45.91% 51.21% - - - - - -
Total Cost 191,061 189,655 219,317 203,090 199,855 192,506 151,144 16.92%
-
Net Worth 121,846 118,749 120,531 120,079 119,163 116,734 130,414 -4.43%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - 2,534 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 121,846 118,749 120,531 120,079 119,163 116,734 130,414 -4.43%
NOSH 126,923 125,000 126,875 126,400 126,769 126,884 127,857 -0.48%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.14% 1.18% -5.31% -5.83% -5.79% -5.80% -2.06% -
ROE 1.86% 1.91% -8.42% -8.20% -7.51% -7.74% -1.51% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 152.26 153.54 164.14 151.82 149.02 143.40 115.83 20.01%
EPS 1.79 1.81 -8.00 -7.79 -7.06 -7.12 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.96 0.95 0.95 0.95 0.94 0.92 1.02 -3.96%
Adjusted Per Share Value based on latest NOSH - 126,400
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 62.01 61.58 66.82 61.57 60.62 58.38 47.52 19.43%
EPS 0.73 0.73 -3.26 -3.16 -2.87 -2.90 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
NAPS 0.391 0.381 0.3867 0.3853 0.3823 0.3745 0.4184 -4.41%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.28 0.25 0.29 0.33 0.34 0.34 0.34 -
P/RPS 0.18 0.16 0.18 0.22 0.23 0.24 0.29 -27.25%
P/EPS 15.66 13.78 -3.62 -4.24 -4.82 -4.77 -22.01 -
EY 6.38 7.26 -27.60 -23.60 -20.75 -20.95 -4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.29 0.26 0.31 0.35 0.36 0.37 0.33 -8.26%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 29/11/10 24/08/10 21/05/10 24/02/10 20/11/09 -
Price 0.24 0.24 0.24 0.27 0.30 0.40 0.35 -
P/RPS 0.16 0.16 0.15 0.18 0.20 0.28 0.30 -34.25%
P/EPS 13.43 13.23 -3.00 -3.47 -4.25 -5.62 -22.66 -
EY 7.45 7.56 -33.35 -28.84 -23.52 -17.81 -4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.25 0.25 0.25 0.28 0.32 0.43 0.34 -18.54%

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