[AGES] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 64.63%
YoY- 111.58%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 294,793 255,050 181,371 122,245 70,920 2,277 2,277 2421.75%
PBT 34,288 34,654 24,225 15,712 9,746 -31,071 -94,949 -
Tax -9,649 -11,459 -8,071 -5,539 -3,970 0 0 -
NP 24,639 23,195 16,154 10,173 5,776 -31,071 -94,949 -
-
NP to SH 24,639 24,222 17,181 11,200 6,803 -31,071 -94,949 -
-
Tax Rate 28.14% 33.07% 33.32% 35.25% 40.73% - - -
Total Cost 270,154 231,855 165,217 112,072 65,144 33,348 97,226 97.03%
-
Net Worth 68,515 65,728 51,893 50,791 6,171 -217,911 -219,836 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 7,270 - - - - - - -
Div Payout % 29.51% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 68,515 65,728 51,893 50,791 6,171 -217,911 -219,836 -
NOSH 126,880 126,401 112,812 90,699 47,470 20,384 20,526 234.96%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.36% 9.09% 8.91% 8.32% 8.14% -1,364.56% -4,169.92% -
ROE 35.96% 36.85% 33.11% 22.05% 110.24% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 232.34 201.78 160.77 134.78 149.40 11.17 11.09 652.99%
EPS 19.42 19.16 15.23 12.35 14.33 -152.42 -462.57 -
DPS 5.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.46 0.56 0.13 -10.69 -10.71 -
Adjusted Per Share Value based on latest NOSH - 90,699
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 94.59 81.83 58.19 39.22 22.76 0.73 0.73 2423.17%
EPS 7.91 7.77 5.51 3.59 2.18 -9.97 -30.47 -
DPS 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2198 0.2109 0.1665 0.163 0.0198 -0.6992 -0.7054 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.34 1.50 1.44 1.42 1.14 46.25 46.50 -
P/RPS 0.58 0.74 0.90 1.05 0.76 414.05 419.18 -98.73%
P/EPS 6.90 7.83 9.46 11.50 7.95 -30.34 -10.05 -
EY 14.49 12.78 10.58 8.70 12.57 -3.30 -9.95 -
DY 4.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.88 3.13 2.54 8.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 24/11/04 18/08/04 28/05/04 24/02/04 21/11/03 29/08/03 -
Price 1.09 1.28 1.21 1.36 1.28 1.85 46.50 -
P/RPS 0.47 0.63 0.75 1.01 0.86 16.56 419.18 -98.89%
P/EPS 5.61 6.68 7.95 11.01 8.93 -1.21 -10.05 -
EY 17.82 14.97 12.59 9.08 11.20 -82.39 -9.95 -
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.46 2.63 2.43 9.85 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