[AGES] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -19850.0%
YoY- -115.1%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 191,905 188,916 181,959 148,091 138,078 116,913 119,620 37.16%
PBT -8,713 -8,151 -8,404 -2,571 276 1,764 4,632 -
Tax -2,472 -2,788 -2,143 -482 -565 -580 -1,691 28.89%
NP -11,185 -10,939 -10,547 -3,053 -289 1,184 2,941 -
-
NP to SH -9,844 -8,944 -9,037 -1,975 10 1,116 3,356 -
-
Tax Rate - - - - 204.71% 32.88% 36.51% -
Total Cost 203,090 199,855 192,506 151,144 138,367 115,729 116,679 44.84%
-
Net Worth 120,079 119,163 116,734 130,414 127,877 126,034 125,455 -2.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 2,534 5,070 7,607 10,146 -
Div Payout % - - - 0.00% 50,705.99% 681.64% 302.34% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 120,079 119,163 116,734 130,414 127,877 126,034 125,455 -2.88%
NOSH 126,400 126,769 126,884 127,857 126,611 126,034 126,722 -0.16%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -5.83% -5.79% -5.80% -2.06% -0.21% 1.01% 2.46% -
ROE -8.20% -7.51% -7.74% -1.51% 0.01% 0.89% 2.68% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 151.82 149.02 143.40 115.83 109.06 92.76 94.40 37.38%
EPS -7.79 -7.06 -7.12 -1.54 0.01 0.89 2.65 -
DPS 0.00 0.00 0.00 2.00 4.00 6.00 8.00 -
NAPS 0.95 0.94 0.92 1.02 1.01 1.00 0.99 -2.71%
Adjusted Per Share Value based on latest NOSH - 127,857
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 61.57 60.62 58.38 47.52 44.30 37.51 38.38 37.15%
EPS -3.16 -2.87 -2.90 -0.63 0.00 0.36 1.08 -
DPS 0.00 0.00 0.00 0.81 1.63 2.44 3.26 -
NAPS 0.3853 0.3823 0.3745 0.4184 0.4103 0.4044 0.4025 -2.87%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.33 0.34 0.34 0.34 0.35 0.42 0.50 -
P/RPS 0.22 0.23 0.24 0.29 0.32 0.45 0.53 -44.44%
P/EPS -4.24 -4.82 -4.77 -22.01 4,431.41 47.43 18.88 -
EY -23.60 -20.75 -20.95 -4.54 0.02 2.11 5.30 -
DY 0.00 0.00 0.00 5.88 11.43 14.29 16.00 -
P/NAPS 0.35 0.36 0.37 0.33 0.35 0.42 0.51 -22.25%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 21/05/10 24/02/10 20/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.27 0.30 0.40 0.35 0.39 0.31 0.49 -
P/RPS 0.18 0.20 0.28 0.30 0.36 0.33 0.52 -50.79%
P/EPS -3.47 -4.25 -5.62 -22.66 4,937.85 35.01 18.50 -
EY -28.84 -23.52 -17.81 -4.41 0.02 2.86 5.40 -
DY 0.00 0.00 0.00 5.71 10.26 19.35 16.33 -
P/NAPS 0.28 0.32 0.43 0.34 0.39 0.31 0.49 -31.20%

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