[AGES] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -74.35%
YoY- -79.1%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 148,091 138,078 116,913 119,620 163,384 179,957 196,334 -17.12%
PBT -2,571 276 1,764 4,632 17,581 19,360 20,914 -
Tax -482 -565 -580 -1,691 -4,782 -5,560 -5,975 -81.30%
NP -3,053 -289 1,184 2,941 12,799 13,800 14,939 -
-
NP to SH -1,975 10 1,116 3,356 13,082 14,500 15,260 -
-
Tax Rate - 204.71% 32.88% 36.51% 27.20% 28.72% 28.57% -
Total Cost 151,144 138,367 115,729 116,679 150,585 166,157 181,395 -11.44%
-
Net Worth 130,414 127,877 126,034 125,455 168,653 167,411 166,325 -14.95%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,534 5,070 7,607 10,146 11,416 12,682 13,949 -67.89%
Div Payout % 0.00% 50,705.99% 681.64% 302.34% 87.27% 87.46% 91.41% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 130,414 127,877 126,034 125,455 168,653 167,411 166,325 -14.95%
NOSH 127,857 126,611 126,034 126,722 126,807 126,826 126,965 0.46%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.06% -0.21% 1.01% 2.46% 7.83% 7.67% 7.61% -
ROE -1.51% 0.01% 0.89% 2.68% 7.76% 8.66% 9.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 115.83 109.06 92.76 94.40 128.84 141.89 154.64 -17.50%
EPS -1.54 0.01 0.89 2.65 10.32 11.43 12.02 -
DPS 2.00 4.00 6.00 8.00 9.00 10.00 11.00 -67.87%
NAPS 1.02 1.01 1.00 0.99 1.33 1.32 1.31 -15.35%
Adjusted Per Share Value based on latest NOSH - 126,722
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.52 44.30 37.51 38.38 52.42 57.74 63.00 -17.12%
EPS -0.63 0.00 0.36 1.08 4.20 4.65 4.90 -
DPS 0.81 1.63 2.44 3.26 3.66 4.07 4.48 -67.99%
NAPS 0.4184 0.4103 0.4044 0.4025 0.5411 0.5372 0.5337 -14.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.34 0.35 0.42 0.50 0.53 0.72 0.77 -
P/RPS 0.29 0.32 0.45 0.53 0.41 0.51 0.50 -30.42%
P/EPS -22.01 4,431.41 47.43 18.88 5.14 6.30 6.41 -
EY -4.54 0.02 2.11 5.30 19.46 15.88 15.61 -
DY 5.88 11.43 14.29 16.00 16.98 13.89 14.29 -44.64%
P/NAPS 0.33 0.35 0.42 0.51 0.40 0.55 0.59 -32.09%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/08/08 28/05/08 -
Price 0.35 0.39 0.31 0.49 0.52 0.73 0.69 -
P/RPS 0.30 0.36 0.33 0.52 0.40 0.51 0.45 -23.66%
P/EPS -22.66 4,937.85 35.01 18.50 5.04 6.39 5.74 -
EY -4.41 0.02 2.86 5.40 19.84 15.66 17.42 -
DY 5.71 10.26 19.35 16.33 17.31 13.70 15.94 -49.52%
P/NAPS 0.34 0.39 0.31 0.49 0.39 0.55 0.53 -25.59%

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