[AGES] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -11.65%
YoY- -35.66%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 406,168 212,084 132,834 165,934 146,042 109,126 183,788 14.11%
PBT 7,906 6,274 5,682 5,564 6,182 14,894 19,744 -14.13%
Tax -2,504 -1,828 -2,500 -2,630 -1,972 -4,224 -5,458 -12.16%
NP 5,402 4,446 3,182 2,934 4,210 10,670 14,286 -14.95%
-
NP to SH 4,442 4,778 3,182 2,912 4,526 11,218 14,328 -17.71%
-
Tax Rate 31.67% 29.14% 44.00% 47.27% 31.90% 28.36% 27.64% -
Total Cost 400,766 207,638 129,652 163,000 141,832 98,456 169,502 15.40%
-
Net Worth 130,721 127,074 123,461 120,278 128,406 167,508 154,691 -2.76%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 5,076 7,607 -
Div Payout % - - - - - 45.25% 53.10% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 130,721 127,074 123,461 120,278 128,406 167,508 154,691 -2.76%
NOSH 126,914 127,074 127,280 126,608 127,134 126,900 126,796 0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.33% 2.10% 2.40% 1.77% 2.88% 9.78% 7.77% -
ROE 3.40% 3.76% 2.58% 2.42% 3.52% 6.70% 9.26% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 320.03 166.90 104.36 131.06 114.87 85.99 144.95 14.09%
EPS 3.50 3.76 2.50 2.30 3.56 8.84 11.30 -17.72%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 6.00 -
NAPS 1.03 1.00 0.97 0.95 1.01 1.32 1.22 -2.77%
Adjusted Per Share Value based on latest NOSH - 126,400
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 130.32 68.05 42.62 53.24 46.86 35.01 58.97 14.11%
EPS 1.43 1.53 1.02 0.93 1.45 3.60 4.60 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 1.63 2.44 -
NAPS 0.4194 0.4077 0.3961 0.3859 0.412 0.5375 0.4963 -2.76%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.285 0.20 0.22 0.33 0.35 0.72 1.16 -
P/RPS 0.09 0.12 0.21 0.25 0.30 0.84 0.80 -30.49%
P/EPS 8.14 5.32 8.80 14.35 9.83 8.14 10.27 -3.79%
EY 12.28 18.80 11.36 6.97 10.17 12.28 9.74 3.93%
DY 0.00 0.00 0.00 0.00 0.00 5.56 5.17 -
P/NAPS 0.28 0.20 0.23 0.35 0.35 0.55 0.95 -18.40%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 22/08/11 24/08/10 28/08/09 28/08/08 28/08/07 -
Price 0.275 0.22 0.20 0.27 0.39 0.73 0.97 -
P/RPS 0.09 0.13 0.19 0.21 0.34 0.85 0.67 -28.41%
P/EPS 7.86 5.85 8.00 11.74 10.96 8.26 8.58 -1.44%
EY 12.73 17.09 12.50 8.52 9.13 12.11 11.65 1.48%
DY 0.00 0.00 0.00 0.00 0.00 5.48 6.19 -
P/NAPS 0.27 0.22 0.21 0.28 0.39 0.55 0.80 -16.54%

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