[AGES] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 334,768 288,758 245,506 0 0 55,625 128,418 17.30%
PBT 25,309 29,578 33,097 0 -89,501 -3,896 40,812 -7.65%
Tax -7,849 -8,884 -9,985 0 0 0 -286 73.63%
NP 17,460 20,694 23,112 0 -89,501 -3,896 40,525 -13.08%
-
NP to SH 17,557 20,484 23,112 0 -89,501 -3,896 40,525 -13.00%
-
Tax Rate 31.01% 30.04% 30.17% - - - 0.70% -
Total Cost 317,308 268,064 222,394 0 89,501 59,521 87,893 23.84%
-
Net Worth 145,747 82,400 57,266 0 -203,807 -135,693 -115,864 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 5,069 4,225 - - - - - -
Div Payout % 28.87% 20.63% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 145,747 82,400 57,266 0 -203,807 -135,693 -115,864 -
NOSH 126,737 126,770 110,127 20,238 20,401 20,405 20,398 35.56%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.22% 7.17% 9.41% 0.00% 0.00% -7.00% 31.56% -
ROE 12.05% 24.86% 40.36% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 264.14 227.78 222.93 0.00 0.00 272.61 629.54 -13.47%
EPS 13.85 16.16 20.99 0.00 -438.71 -19.09 198.67 -35.83%
DPS 4.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.65 0.52 0.00 -9.99 -6.65 -5.68 -
Adjusted Per Share Value based on latest NOSH - 20,384
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 107.41 92.65 78.77 0.00 0.00 17.85 41.20 17.30%
EPS 5.63 6.57 7.42 0.00 -28.72 -1.25 13.00 -13.01%
DPS 1.63 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4676 0.2644 0.1837 0.00 -0.6539 -0.4354 -0.3718 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.84 1.03 1.50 46.25 48.00 46.25 46.25 -
P/RPS 0.32 0.45 0.67 0.00 0.00 16.97 7.35 -40.67%
P/EPS 6.06 6.37 7.15 0.00 -10.94 -242.23 23.28 -20.08%
EY 16.49 15.69 13.99 0.00 -9.14 -0.41 4.30 25.09%
DY 4.76 3.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.58 2.88 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 30/11/05 24/11/04 21/11/03 29/11/02 20/11/01 21/11/00 -
Price 0.83 1.02 1.28 1.85 48.00 46.25 46.25 -
P/RPS 0.31 0.45 0.57 0.00 0.00 16.97 7.35 -40.98%
P/EPS 5.99 6.31 6.10 0.00 -10.94 -242.23 23.28 -20.23%
EY 16.69 15.84 16.40 0.00 -9.14 -0.41 4.30 25.34%
DY 4.82 3.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.57 2.46 0.00 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