[AGES] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -960.54%
YoY- -188.79%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,277 2,277 2,277 45,426 48,771 48,771 48,771 -87.10%
PBT -94,949 -96,688 -98,112 -68,215 -6,529 -6,169 -4,012 729.09%
Tax 0 1,583 3,513 107 107 1,330 1,330 -
NP -94,949 -95,105 -94,599 -68,108 -6,422 -4,839 -2,682 985.23%
-
NP to SH -94,949 -96,688 -98,112 -68,108 -6,422 -6,062 -3,905 744.21%
-
Tax Rate - - - - - - - -
Total Cost 97,226 97,382 96,876 113,534 55,193 53,610 51,453 53.02%
-
Net Worth -219,836 -218,722 -234,414 -203,808 -140,144 -138,731 -136,785 37.32%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -219,836 -218,722 -234,414 -203,808 -140,144 -138,731 -136,785 37.32%
NOSH 20,526 20,403 20,401 20,401 20,399 20,401 20,415 0.36%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -4,169.92% -4,176.77% -4,154.55% -149.93% -13.17% -9.92% -5.50% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.09 11.16 11.16 222.66 239.08 239.05 238.89 -87.15%
EPS -462.57 -473.89 -480.90 -333.84 -31.48 -29.71 -19.13 741.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -10.71 -10.72 -11.49 -9.99 -6.87 -6.80 -6.70 36.83%
Adjusted Per Share Value based on latest NOSH - 20,401
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.73 0.73 0.73 14.58 15.65 15.65 15.65 -87.11%
EPS -30.47 -31.02 -31.48 -21.85 -2.06 -1.95 -1.25 745.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7054 -0.7018 -0.7521 -0.6539 -0.4497 -0.4451 -0.4389 37.32%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 29/03/02 31/12/01 -
Price 46.50 46.50 46.50 48.00 46.25 46.25 46.25 -
P/RPS 419.18 416.67 416.63 21.56 19.35 19.35 19.36 681.22%
P/EPS -10.05 -9.81 -9.67 -14.38 -146.91 -155.65 -241.80 -88.07%
EY -9.95 -10.19 -10.34 -6.96 -0.68 -0.64 -0.41 743.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 27/08/02 28/05/02 27/02/02 -
Price 46.50 46.50 46.50 48.00 48.00 46.25 46.25 -
P/RPS 419.18 416.67 416.63 21.56 20.08 19.35 19.36 681.22%
P/EPS -10.05 -9.81 -9.67 -14.38 -152.47 -155.65 -241.80 -88.07%
EY -9.95 -10.19 -10.34 -6.96 -0.66 -0.64 -0.41 743.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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