[AGES] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -19.59%
YoY- -20.8%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 422,602 384,458 363,633 318,146 266,591 226,514 221,474 53.66%
PBT 5,797 6,339 6,580 5,799 5,764 5,857 4,419 19.77%
Tax -1,814 -1,739 -2,034 -1,363 -1,696 -1,766 -876 62.24%
NP 3,983 4,600 4,546 4,436 4,068 4,091 3,543 8.09%
-
NP to SH 4,545 3,311 3,634 3,057 3,802 4,800 4,109 6.93%
-
Tax Rate 31.29% 27.43% 30.91% 23.50% 29.42% 30.15% 19.82% -
Total Cost 418,619 379,858 359,087 313,710 262,523 222,423 217,931 54.34%
-
Net Worth 127,115 132,699 131,180 129,573 127,064 126,923 126,874 0.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 127,115 132,699 131,180 129,573 127,064 126,923 126,874 0.12%
NOSH 127,115 126,380 127,360 125,800 125,806 126,923 126,874 0.12%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.94% 1.20% 1.25% 1.39% 1.53% 1.81% 1.60% -
ROE 3.58% 2.50% 2.77% 2.36% 2.99% 3.78% 3.24% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 332.46 304.21 285.52 252.90 211.91 178.47 174.56 53.46%
EPS 3.58 2.62 2.85 2.43 3.02 3.78 3.24 6.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 1.03 1.03 1.01 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 125,800
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 135.59 123.36 116.67 102.08 85.54 72.68 71.06 53.65%
EPS 1.46 1.06 1.17 0.98 1.22 1.54 1.32 6.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4079 0.4258 0.4209 0.4157 0.4077 0.4072 0.4071 0.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.295 0.305 0.285 0.20 0.20 0.19 0.20 -
P/RPS 0.09 0.10 0.10 0.08 0.09 0.11 0.11 -12.48%
P/EPS 8.25 11.64 9.99 8.23 6.62 5.02 6.18 21.17%
EY 12.12 8.59 10.01 12.15 15.11 19.90 16.19 -17.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.28 0.19 0.20 0.19 0.20 30.94%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 29/05/13 28/02/13 27/11/12 28/08/12 -
Price 0.31 0.305 0.275 0.265 0.22 0.21 0.22 -
P/RPS 0.09 0.10 0.10 0.10 0.10 0.12 0.13 -21.68%
P/EPS 8.67 11.64 9.64 10.91 7.28 5.55 6.79 17.64%
EY 11.53 8.59 10.38 9.17 13.74 18.01 14.72 -14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.27 0.26 0.22 0.21 0.22 25.60%

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