[AGES] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.6%
YoY- -11.37%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 118,004 189,876 334,768 288,758 245,506 0 0 -
PBT 15,081 20,686 25,309 29,578 33,097 0 -89,501 -
Tax -3,856 -5,716 -7,849 -8,884 -9,985 0 0 -
NP 11,225 14,970 17,460 20,694 23,112 0 -89,501 -
-
NP to SH 11,080 15,044 17,557 20,484 23,112 0 -89,501 -
-
Tax Rate 25.57% 27.63% 31.01% 30.04% 30.17% - - -
Total Cost 106,778 174,905 317,308 268,064 222,394 0 89,501 2.98%
-
Net Worth 168,737 158,469 145,747 82,400 57,266 0 -203,807 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 3,383 5,071 5,069 4,225 - - - -
Div Payout % 30.53% 33.71% 28.87% 20.63% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 168,737 158,469 145,747 82,400 57,266 0 -203,807 -
NOSH 126,870 126,775 126,737 126,770 110,127 20,238 20,401 35.57%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.51% 7.88% 5.22% 7.17% 9.41% 0.00% 0.00% -
ROE 6.57% 9.49% 12.05% 24.86% 40.36% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 93.01 149.77 264.14 227.78 222.93 0.00 0.00 -
EPS 8.73 11.87 13.85 16.16 20.99 0.00 -438.71 -
DPS 2.67 4.00 4.00 3.33 0.00 0.00 0.00 -
NAPS 1.33 1.25 1.15 0.65 0.52 0.00 -9.99 -
Adjusted Per Share Value based on latest NOSH - 126,799
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 37.86 60.92 107.41 92.65 78.77 0.00 0.00 -
EPS 3.56 4.83 5.63 6.57 7.42 0.00 -28.72 -
DPS 1.09 1.63 1.63 1.36 0.00 0.00 0.00 -
NAPS 0.5414 0.5085 0.4676 0.2644 0.1837 0.00 -0.6539 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.53 0.95 0.84 1.03 1.50 46.25 48.00 -
P/RPS 0.57 0.63 0.32 0.45 0.67 0.00 0.00 -
P/EPS 6.07 8.01 6.06 6.37 7.15 0.00 -10.94 -
EY 16.48 12.49 16.49 15.69 13.99 0.00 -9.14 -
DY 5.03 4.21 4.76 3.24 0.00 0.00 0.00 -
P/NAPS 0.40 0.76 0.73 1.58 2.88 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 27/11/07 24/11/06 30/11/05 24/11/04 21/11/03 29/11/02 -
Price 0.52 0.86 0.83 1.02 1.28 1.85 48.00 -
P/RPS 0.56 0.57 0.31 0.45 0.57 0.00 0.00 -
P/EPS 5.95 7.25 5.99 6.31 6.10 0.00 -10.94 -
EY 16.79 13.80 16.69 15.84 16.40 0.00 -9.14 -
DY 5.13 4.65 4.82 3.27 0.00 0.00 0.00 -
P/NAPS 0.39 0.69 0.72 1.57 2.46 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