[AGES] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -44.05%
YoY- -2412.47%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 2,277 2,277 2,277 2,277 45,426 48,771 48,771 -87.00%
PBT -31,071 -94,949 -96,688 -98,112 -68,215 -6,529 -6,169 193.53%
Tax 0 0 1,583 3,513 107 107 1,330 -
NP -31,071 -94,949 -95,105 -94,599 -68,108 -6,422 -4,839 245.07%
-
NP to SH -31,071 -94,949 -96,688 -98,112 -68,108 -6,422 -6,062 196.98%
-
Tax Rate - - - - - - - -
Total Cost 33,348 97,226 97,382 96,876 113,534 55,193 53,610 -27.10%
-
Net Worth -217,911 -219,836 -218,722 -234,414 -203,808 -140,144 -138,731 35.08%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -217,911 -219,836 -218,722 -234,414 -203,808 -140,144 -138,731 35.08%
NOSH 20,384 20,526 20,403 20,401 20,401 20,399 20,401 -0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1,364.56% -4,169.92% -4,176.77% -4,154.55% -149.93% -13.17% -9.92% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.17 11.09 11.16 11.16 222.66 239.08 239.05 -87.00%
EPS -152.42 -462.57 -473.89 -480.90 -333.84 -31.48 -29.71 197.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -10.69 -10.71 -10.72 -11.49 -9.99 -6.87 -6.80 35.16%
Adjusted Per Share Value based on latest NOSH - 20,401
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.73 0.73 0.73 0.73 14.58 15.65 15.65 -87.01%
EPS -9.97 -30.47 -31.02 -31.48 -21.85 -2.06 -1.95 196.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6992 -0.7054 -0.7018 -0.7521 -0.6539 -0.4497 -0.4451 35.09%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 29/03/02 -
Price 46.25 46.50 46.50 46.50 48.00 46.25 46.25 -
P/RPS 414.05 419.18 416.67 416.63 21.56 19.35 19.35 669.31%
P/EPS -30.34 -10.05 -9.81 -9.67 -14.38 -146.91 -155.65 -66.34%
EY -3.30 -9.95 -10.19 -10.34 -6.96 -0.68 -0.64 198.16%
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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 30/05/03 28/02/03 29/11/02 27/08/02 28/05/02 -
Price 1.85 46.50 46.50 46.50 48.00 48.00 46.25 -
P/RPS 16.56 419.18 416.67 416.63 21.56 20.08 19.35 -9.85%
P/EPS -1.21 -10.05 -9.81 -9.67 -14.38 -152.47 -155.65 -96.06%
EY -82.39 -9.95 -10.19 -10.34 -6.96 -0.66 -0.64 2442.02%
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