[AGES] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 8.99%
YoY- -252.71%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 291,218 220,902 0 0 76,748 111,988 0 -100.00%
PBT 28,286 28,258 0 -7,026 -1,992 61,010 0 -100.00%
Tax -7,838 -8,202 0 0 1,992 -486 0 -100.00%
NP 20,448 20,056 0 -7,026 0 60,524 0 -100.00%
-
NP to SH 20,162 20,056 0 -7,026 -1,992 60,524 0 -100.00%
-
Tax Rate 27.71% 29.03% - - - 0.80% - -
Total Cost 270,770 200,846 0 7,026 76,748 51,464 0 -100.00%
-
Net Worth 77,320 46,831 0 -140,152 -133,888 -116,345 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 77,320 46,831 0 -140,152 -133,888 -116,345 0 -100.00%
NOSH 126,755 101,807 20,348 20,400 20,409 20,447 19,807 -1.95%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.02% 9.08% 0.00% 0.00% 0.00% 54.05% 0.00% -
ROE 26.08% 42.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 229.75 216.98 0.00 0.00 376.03 547.69 0.00 -100.00%
EPS 15.90 19.70 0.00 -34.44 -9.76 296.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.46 0.00 -6.87 -6.56 -5.69 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,399
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 93.44 70.88 0.00 0.00 24.63 35.93 0.00 -100.00%
EPS 6.47 6.44 0.00 -2.25 -0.64 19.42 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2481 0.1503 0.00 -0.4497 -0.4296 -0.3733 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 - -
Price 1.08 1.44 46.50 46.25 46.25 46.25 0.00 -
P/RPS 0.47 0.66 0.00 0.00 12.30 8.44 0.00 -100.00%
P/EPS 6.79 7.31 0.00 -134.29 -473.87 15.62 0.00 -100.00%
EY 14.73 13.68 0.00 -0.74 -0.21 6.40 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 3.13 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 18/08/04 29/08/03 27/08/02 29/08/01 30/08/00 - -
Price 1.03 1.21 46.50 48.00 46.25 46.25 0.00 -
P/RPS 0.45 0.56 0.00 0.00 12.30 8.44 0.00 -100.00%
P/EPS 6.48 6.14 0.00 -139.37 -473.87 15.62 0.00 -100.00%
EY 15.44 16.28 0.00 -0.72 -0.21 6.40 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.63 0.00 0.00 0.00 0.00 0.00 -100.00%

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