[AGES] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -5.6%
YoY- -21.71%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 132,834 165,934 146,042 109,126 183,788 295,628 291,218 -12.25%
PBT 5,682 5,564 6,182 14,894 19,744 22,906 28,286 -23.46%
Tax -2,500 -2,630 -1,972 -4,224 -5,458 -7,102 -7,838 -17.33%
NP 3,182 2,934 4,210 10,670 14,286 15,804 20,448 -26.64%
-
NP to SH 3,182 2,912 4,526 11,218 14,328 15,860 20,162 -26.47%
-
Tax Rate 44.00% 47.27% 31.90% 28.36% 27.64% 31.00% 27.71% -
Total Cost 129,652 163,000 141,832 98,456 169,502 279,824 270,770 -11.54%
-
Net Worth 123,461 120,278 128,406 167,508 154,691 139,345 77,320 8.10%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 5,076 7,607 - - -
Div Payout % - - - 45.25% 53.10% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 123,461 120,278 128,406 167,508 154,691 139,345 77,320 8.10%
NOSH 127,280 126,608 127,134 126,900 126,796 126,677 126,755 0.06%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.40% 1.77% 2.88% 9.78% 7.77% 5.35% 7.02% -
ROE 2.58% 2.42% 3.52% 6.70% 9.26% 11.38% 26.08% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 104.36 131.06 114.87 85.99 144.95 233.37 229.75 -12.31%
EPS 2.50 2.30 3.56 8.84 11.30 12.52 15.90 -26.52%
DPS 0.00 0.00 0.00 4.00 6.00 0.00 0.00 -
NAPS 0.97 0.95 1.01 1.32 1.22 1.10 0.61 8.03%
Adjusted Per Share Value based on latest NOSH - 126,826
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 42.62 53.24 46.86 35.01 58.97 94.85 93.44 -12.25%
EPS 1.02 0.93 1.45 3.60 4.60 5.09 6.47 -26.49%
DPS 0.00 0.00 0.00 1.63 2.44 0.00 0.00 -
NAPS 0.3961 0.3859 0.412 0.5375 0.4963 0.4471 0.2481 8.10%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.22 0.33 0.35 0.72 1.16 0.94 1.08 -
P/RPS 0.21 0.25 0.30 0.84 0.80 0.40 0.47 -12.55%
P/EPS 8.80 14.35 9.83 8.14 10.27 7.51 6.79 4.41%
EY 11.36 6.97 10.17 12.28 9.74 13.32 14.73 -4.23%
DY 0.00 0.00 0.00 5.56 5.17 0.00 0.00 -
P/NAPS 0.23 0.35 0.35 0.55 0.95 0.85 1.77 -28.81%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 24/08/10 28/08/09 28/08/08 28/08/07 28/08/06 26/08/05 -
Price 0.20 0.27 0.39 0.73 0.97 0.94 1.03 -
P/RPS 0.19 0.21 0.34 0.85 0.67 0.40 0.45 -13.37%
P/EPS 8.00 11.74 10.96 8.26 8.58 7.51 6.48 3.57%
EY 12.50 8.52 9.13 12.11 11.65 13.32 15.44 -3.45%
DY 0.00 0.00 0.00 5.48 6.19 0.00 0.00 -
P/NAPS 0.21 0.28 0.39 0.55 0.80 0.85 1.69 -29.34%

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