[AGES] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 40.98%
YoY- 177.96%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 329,951 313,141 294,793 255,050 181,371 122,245 70,920 178.95%
PBT 34,303 34,538 34,288 34,654 24,225 15,712 9,746 131.56%
Tax -9,467 -9,596 -9,649 -11,459 -8,071 -5,539 -3,970 78.58%
NP 24,836 24,942 24,639 23,195 16,154 10,173 5,776 164.66%
-
NP to SH 24,693 24,891 24,639 24,222 17,181 11,200 6,803 136.36%
-
Tax Rate 27.60% 27.78% 28.14% 33.07% 33.32% 35.25% 40.73% -
Total Cost 305,115 288,199 270,154 231,855 165,217 112,072 65,144 180.19%
-
Net Worth 77,342 0 68,515 65,728 51,893 50,791 6,171 440.39%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,270 7,270 7,270 - - - - -
Div Payout % 29.44% 29.21% 29.51% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 77,342 0 68,515 65,728 51,893 50,791 6,171 440.39%
NOSH 126,791 126,705 126,880 126,401 112,812 90,699 47,470 92.62%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.53% 7.97% 8.36% 9.09% 8.91% 8.32% 8.14% -
ROE 31.93% 0.00% 35.96% 36.85% 33.11% 22.05% 110.24% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 260.23 247.14 232.34 201.78 160.77 134.78 149.40 44.81%
EPS 19.48 19.64 19.42 19.16 15.23 12.35 14.33 22.73%
DPS 5.73 5.74 5.73 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 0.54 0.52 0.46 0.56 0.13 180.54%
Adjusted Per Share Value based on latest NOSH - 126,401
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 105.87 100.47 94.59 81.83 58.19 39.22 22.76 178.91%
EPS 7.92 7.99 7.91 7.77 5.51 3.59 2.18 136.51%
DPS 2.33 2.33 2.33 0.00 0.00 0.00 0.00 -
NAPS 0.2482 0.00 0.2198 0.2109 0.1665 0.163 0.0198 440.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.08 1.16 1.34 1.50 1.44 1.42 1.14 -
P/RPS 0.42 0.47 0.58 0.74 0.90 1.05 0.76 -32.68%
P/EPS 5.55 5.90 6.90 7.83 9.46 11.50 7.95 -21.32%
EY 18.03 16.94 14.49 12.78 10.58 8.70 12.57 27.21%
DY 5.31 4.95 4.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.00 2.48 2.88 3.13 2.54 8.77 -65.62%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 25/05/05 24/02/05 24/11/04 18/08/04 28/05/04 24/02/04 -
Price 1.03 1.08 1.09 1.28 1.21 1.36 1.28 -
P/RPS 0.40 0.44 0.47 0.63 0.75 1.01 0.86 -39.99%
P/EPS 5.29 5.50 5.61 6.68 7.95 11.01 8.93 -29.48%
EY 18.91 18.19 17.82 14.97 12.59 9.08 11.20 41.83%
DY 5.56 5.31 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 2.02 2.46 2.63 2.43 9.85 -69.15%

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