[AGES] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -4.89%
YoY- -9.66%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 165,934 146,042 109,126 183,788 295,628 291,218 220,902 -4.65%
PBT 5,564 6,182 14,894 19,744 22,906 28,286 28,258 -23.71%
Tax -2,630 -1,972 -4,224 -5,458 -7,102 -7,838 -8,202 -17.26%
NP 2,934 4,210 10,670 14,286 15,804 20,448 20,056 -27.40%
-
NP to SH 2,912 4,526 11,218 14,328 15,860 20,162 20,056 -27.49%
-
Tax Rate 47.27% 31.90% 28.36% 27.64% 31.00% 27.71% 29.03% -
Total Cost 163,000 141,832 98,456 169,502 279,824 270,770 200,846 -3.41%
-
Net Worth 120,278 128,406 167,508 154,691 139,345 77,320 46,831 17.01%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 5,076 7,607 - - - -
Div Payout % - - 45.25% 53.10% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 120,278 128,406 167,508 154,691 139,345 77,320 46,831 17.01%
NOSH 126,608 127,134 126,900 126,796 126,677 126,755 101,807 3.69%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.77% 2.88% 9.78% 7.77% 5.35% 7.02% 9.08% -
ROE 2.42% 3.52% 6.70% 9.26% 11.38% 26.08% 42.83% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 131.06 114.87 85.99 144.95 233.37 229.75 216.98 -8.05%
EPS 2.30 3.56 8.84 11.30 12.52 15.90 19.70 -30.07%
DPS 0.00 0.00 4.00 6.00 0.00 0.00 0.00 -
NAPS 0.95 1.01 1.32 1.22 1.10 0.61 0.46 12.84%
Adjusted Per Share Value based on latest NOSH - 126,801
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 53.24 46.86 35.01 58.97 94.85 93.44 70.88 -4.65%
EPS 0.93 1.45 3.60 4.60 5.09 6.47 6.44 -27.55%
DPS 0.00 0.00 1.63 2.44 0.00 0.00 0.00 -
NAPS 0.3859 0.412 0.5375 0.4963 0.4471 0.2481 0.1503 17.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.33 0.35 0.72 1.16 0.94 1.08 1.44 -
P/RPS 0.25 0.30 0.84 0.80 0.40 0.47 0.66 -14.93%
P/EPS 14.35 9.83 8.14 10.27 7.51 6.79 7.31 11.89%
EY 6.97 10.17 12.28 9.74 13.32 14.73 13.68 -10.62%
DY 0.00 0.00 5.56 5.17 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.55 0.95 0.85 1.77 3.13 -30.57%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 28/08/08 28/08/07 28/08/06 26/08/05 18/08/04 -
Price 0.27 0.39 0.73 0.97 0.94 1.03 1.21 -
P/RPS 0.21 0.34 0.85 0.67 0.40 0.45 0.56 -15.07%
P/EPS 11.74 10.96 8.26 8.58 7.51 6.48 6.14 11.40%
EY 8.52 9.13 12.11 11.65 13.32 15.44 16.28 -10.22%
DY 0.00 0.00 5.48 6.19 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.55 0.80 0.85 1.69 2.63 -31.14%

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