[AGES] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 117.73%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 316,440 305,605 294,793 185,041 2,277 87,142 132,044 15.67%
PBT 26,502 28,177 34,287 24,355 -98,112 -4,012 9,733 18.16%
Tax -8,346 -7,458 -9,649 -18,494 0 107 0 -
NP 18,156 20,719 24,638 5,861 -98,112 -3,905 9,733 10.94%
-
NP to SH 18,018 20,597 24,638 17,391 -98,112 -3,905 9,733 10.80%
-
Tax Rate 31.49% 26.47% 28.14% 75.94% - - 0.00% -
Total Cost 298,284 284,886 270,155 179,180 100,389 91,047 122,311 16.01%
-
Net Worth 149,588 134,377 116,620 3,926 -234,406 -136,660 -132,549 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,803 3,169 24,338 - - - - -
Div Payout % 21.11% 15.39% 98.78% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 149,588 134,377 116,620 3,926 -234,406 -136,660 -132,549 -
NOSH 126,769 126,771 126,760 30,203 20,400 20,397 20,360 35.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.74% 6.78% 8.36% 3.17% -4,308.83% -4.48% 7.37% -
ROE 12.05% 15.33% 21.13% 442.92% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 249.62 241.07 232.56 612.65 11.16 427.23 648.52 -14.70%
EPS 14.21 16.25 21.60 57.58 -480.92 -19.14 47.74 -18.28%
DPS 3.00 2.50 19.20 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.06 0.92 0.13 -11.49 -6.70 -6.51 -
Adjusted Per Share Value based on latest NOSH - 47,470
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 101.53 98.06 94.59 59.37 0.73 27.96 42.37 15.67%
EPS 5.78 6.61 7.91 5.58 -31.48 -1.25 3.12 10.81%
DPS 1.22 1.02 7.81 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.4312 0.3742 0.0126 -0.7521 -0.4385 -0.4253 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 21/12/00 -
Price 0.76 0.98 1.34 1.14 46.50 46.25 46.25 -
P/RPS 0.30 0.41 0.58 0.19 0.00 10.83 7.13 -41.01%
P/EPS 5.35 6.03 6.89 1.98 0.00 -241.58 96.75 -38.26%
EY 18.70 16.58 14.50 50.51 0.00 -0.41 1.03 62.08%
DY 3.95 2.55 14.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.92 1.46 8.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 13/03/06 24/02/05 24/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.87 0.98 1.09 1.28 46.50 46.25 46.25 -
P/RPS 0.35 0.41 0.47 0.21 0.00 10.83 7.13 -39.47%
P/EPS 6.12 6.03 5.61 2.22 0.00 -241.58 96.75 -36.86%
EY 16.34 16.58 17.83 44.98 0.00 -0.41 1.03 58.48%
DY 3.45 2.55 17.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.92 1.18 9.85 0.00 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