[AGES] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 122.34%
YoY- 125.1%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 175,144 175,375 193,255 191,925 208,255 191,905 188,916 -4.91%
PBT 5,357 4,712 4,056 4,653 -9,557 -8,713 -8,151 -
Tax -2,448 -2,318 -1,862 -2,383 -1,505 -2,472 -2,788 -8.29%
NP 2,909 2,394 2,194 2,270 -11,062 -11,185 -10,939 -
-
NP to SH 2,956 2,403 2,269 2,268 -10,154 -9,844 -8,944 -
-
Tax Rate 45.70% 49.19% 45.91% 51.21% - - - -
Total Cost 172,235 172,981 191,061 189,655 219,317 203,090 199,855 -9.43%
-
Net Worth 122,398 123,836 121,846 118,749 120,531 120,079 119,163 1.80%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 122,398 123,836 121,846 118,749 120,531 120,079 119,163 1.80%
NOSH 126,184 127,666 126,923 125,000 126,875 126,400 126,769 -0.30%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.66% 1.37% 1.14% 1.18% -5.31% -5.83% -5.79% -
ROE 2.42% 1.94% 1.86% 1.91% -8.42% -8.20% -7.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 138.80 137.37 152.26 153.54 164.14 151.82 149.02 -4.62%
EPS 2.34 1.88 1.79 1.81 -8.00 -7.79 -7.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.96 0.95 0.95 0.95 0.94 2.11%
Adjusted Per Share Value based on latest NOSH - 125,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 56.20 56.27 62.01 61.58 66.82 61.57 60.62 -4.91%
EPS 0.95 0.77 0.73 0.73 -3.26 -3.16 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3927 0.3973 0.391 0.381 0.3867 0.3853 0.3823 1.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.18 0.22 0.28 0.25 0.29 0.33 0.34 -
P/RPS 0.13 0.16 0.18 0.16 0.18 0.22 0.23 -31.61%
P/EPS 7.68 11.69 15.66 13.78 -3.62 -4.24 -4.82 -
EY 13.01 8.56 6.38 7.26 -27.60 -23.60 -20.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.29 0.26 0.31 0.35 0.36 -34.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 22/08/11 25/05/11 28/02/11 29/11/10 24/08/10 21/05/10 -
Price 0.21 0.20 0.24 0.24 0.24 0.27 0.30 -
P/RPS 0.15 0.15 0.16 0.16 0.15 0.18 0.20 -17.43%
P/EPS 8.96 10.63 13.43 13.23 -3.00 -3.47 -4.25 -
EY 11.16 9.41 7.45 7.56 -33.35 -28.84 -23.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.25 0.25 0.25 0.28 0.32 -22.08%

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