[AGES] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -66.75%
YoY- -92.69%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 181,959 148,091 138,078 116,913 119,620 163,384 179,957 0.73%
PBT -8,404 -2,571 276 1,764 4,632 17,581 19,360 -
Tax -2,143 -482 -565 -580 -1,691 -4,782 -5,560 -46.94%
NP -10,547 -3,053 -289 1,184 2,941 12,799 13,800 -
-
NP to SH -9,037 -1,975 10 1,116 3,356 13,082 14,500 -
-
Tax Rate - - 204.71% 32.88% 36.51% 27.20% 28.72% -
Total Cost 192,506 151,144 138,367 115,729 116,679 150,585 166,157 10.28%
-
Net Worth 116,734 130,414 127,877 126,034 125,455 168,653 167,411 -21.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 2,534 5,070 7,607 10,146 11,416 12,682 -
Div Payout % - 0.00% 50,705.99% 681.64% 302.34% 87.27% 87.46% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 116,734 130,414 127,877 126,034 125,455 168,653 167,411 -21.31%
NOSH 126,884 127,857 126,611 126,034 126,722 126,807 126,826 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -5.80% -2.06% -0.21% 1.01% 2.46% 7.83% 7.67% -
ROE -7.74% -1.51% 0.01% 0.89% 2.68% 7.76% 8.66% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 143.40 115.83 109.06 92.76 94.40 128.84 141.89 0.70%
EPS -7.12 -1.54 0.01 0.89 2.65 10.32 11.43 -
DPS 0.00 2.00 4.00 6.00 8.00 9.00 10.00 -
NAPS 0.92 1.02 1.01 1.00 0.99 1.33 1.32 -21.33%
Adjusted Per Share Value based on latest NOSH - 126,034
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.38 47.52 44.30 37.51 38.38 52.42 57.74 0.73%
EPS -2.90 -0.63 0.00 0.36 1.08 4.20 4.65 -
DPS 0.00 0.81 1.63 2.44 3.26 3.66 4.07 -
NAPS 0.3745 0.4184 0.4103 0.4044 0.4025 0.5411 0.5372 -21.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.34 0.34 0.35 0.42 0.50 0.53 0.72 -
P/RPS 0.24 0.29 0.32 0.45 0.53 0.41 0.51 -39.41%
P/EPS -4.77 -22.01 4,431.41 47.43 18.88 5.14 6.30 -
EY -20.95 -4.54 0.02 2.11 5.30 19.46 15.88 -
DY 0.00 5.88 11.43 14.29 16.00 16.98 13.89 -
P/NAPS 0.37 0.33 0.35 0.42 0.51 0.40 0.55 -23.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 20/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.40 0.35 0.39 0.31 0.49 0.52 0.73 -
P/RPS 0.28 0.30 0.36 0.33 0.52 0.40 0.51 -32.87%
P/EPS -5.62 -22.66 4,937.85 35.01 18.50 5.04 6.39 -
EY -17.81 -4.41 0.02 2.86 5.40 19.84 15.66 -
DY 0.00 5.71 10.26 19.35 16.33 17.31 13.70 -
P/NAPS 0.43 0.34 0.39 0.31 0.49 0.39 0.55 -15.09%

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