[AGES] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.24%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 189,876 334,768 288,758 245,506 0 0 55,625 22.69%
PBT 20,686 25,309 29,578 33,097 0 -89,501 -3,896 -
Tax -5,716 -7,849 -8,884 -9,985 0 0 0 -
NP 14,970 17,460 20,694 23,112 0 -89,501 -3,896 -
-
NP to SH 15,044 17,557 20,484 23,112 0 -89,501 -3,896 -
-
Tax Rate 27.63% 31.01% 30.04% 30.17% - - - -
Total Cost 174,905 317,308 268,064 222,394 0 89,501 59,521 19.67%
-
Net Worth 158,469 145,747 82,400 57,266 0 -203,807 -135,693 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,071 5,069 4,225 - - - - -
Div Payout % 33.71% 28.87% 20.63% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 158,469 145,747 82,400 57,266 0 -203,807 -135,693 -
NOSH 126,775 126,737 126,770 110,127 20,238 20,401 20,405 35.56%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.88% 5.22% 7.17% 9.41% 0.00% 0.00% -7.00% -
ROE 9.49% 12.05% 24.86% 40.36% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 149.77 264.14 227.78 222.93 0.00 0.00 272.61 -9.49%
EPS 11.87 13.85 16.16 20.99 0.00 -438.71 -19.09 -
DPS 4.00 4.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.15 0.65 0.52 0.00 -9.99 -6.65 -
Adjusted Per Share Value based on latest NOSH - 126,401
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 60.92 107.41 92.65 78.77 0.00 0.00 17.85 22.69%
EPS 4.83 5.63 6.57 7.42 0.00 -28.72 -1.25 -
DPS 1.63 1.63 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.5085 0.4676 0.2644 0.1837 0.00 -0.6539 -0.4354 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.95 0.84 1.03 1.50 46.25 48.00 46.25 -
P/RPS 0.63 0.32 0.45 0.67 0.00 0.00 16.97 -42.22%
P/EPS 8.01 6.06 6.37 7.15 0.00 -10.94 -242.23 -
EY 12.49 16.49 15.69 13.99 0.00 -9.14 -0.41 -
DY 4.21 4.76 3.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 1.58 2.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 30/11/05 24/11/04 21/11/03 29/11/02 20/11/01 -
Price 0.86 0.83 1.02 1.28 1.85 48.00 46.25 -
P/RPS 0.57 0.31 0.45 0.57 0.00 0.00 16.97 -43.18%
P/EPS 7.25 5.99 6.31 6.10 0.00 -10.94 -242.23 -
EY 13.80 16.69 15.84 16.40 0.00 -9.14 -0.41 -
DY 4.65 4.82 3.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 1.57 2.46 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