[AGES] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.0%
YoY- -14.32%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 191,026 155,965 118,004 189,876 334,768 288,758 245,506 -4.09%
PBT 3,940 5,477 15,081 20,686 25,309 29,578 33,097 -29.85%
Tax -1,393 -2,244 -3,856 -5,716 -7,849 -8,884 -9,985 -27.97%
NP 2,546 3,233 11,225 14,970 17,460 20,694 23,112 -30.75%
-
NP to SH 2,482 3,972 11,080 15,044 17,557 20,484 23,112 -31.04%
-
Tax Rate 35.36% 40.97% 25.57% 27.63% 31.01% 30.04% 30.17% -
Total Cost 188,480 152,732 106,778 174,905 317,308 268,064 222,394 -2.71%
-
Net Worth 120,333 129,301 168,737 158,469 145,747 82,400 57,266 13.16%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 3,383 5,071 5,069 4,225 - -
Div Payout % - - 30.53% 33.71% 28.87% 20.63% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 120,333 129,301 168,737 158,469 145,747 82,400 57,266 13.16%
NOSH 126,666 126,765 126,870 126,775 126,737 126,770 110,127 2.35%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.33% 2.07% 9.51% 7.88% 5.22% 7.17% 9.41% -
ROE 2.06% 3.07% 6.57% 9.49% 12.05% 24.86% 40.36% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 150.81 123.03 93.01 149.77 264.14 227.78 222.93 -6.30%
EPS 1.96 3.13 8.73 11.87 13.85 16.16 20.99 -32.63%
DPS 0.00 0.00 2.67 4.00 4.00 3.33 0.00 -
NAPS 0.95 1.02 1.33 1.25 1.15 0.65 0.52 10.56%
Adjusted Per Share Value based on latest NOSH - 126,738
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 61.29 50.04 37.86 60.92 107.41 92.65 78.77 -4.09%
EPS 0.80 1.27 3.56 4.83 5.63 6.57 7.42 -30.99%
DPS 0.00 0.00 1.09 1.63 1.63 1.36 0.00 -
NAPS 0.3861 0.4149 0.5414 0.5085 0.4676 0.2644 0.1837 13.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.29 0.34 0.53 0.95 0.84 1.03 1.50 -
P/RPS 0.19 0.28 0.57 0.63 0.32 0.45 0.67 -18.93%
P/EPS 14.80 10.85 6.07 8.01 6.06 6.37 7.15 12.88%
EY 6.76 9.22 16.48 12.49 16.49 15.69 13.99 -11.41%
DY 0.00 0.00 5.03 4.21 4.76 3.24 0.00 -
P/NAPS 0.31 0.33 0.40 0.76 0.73 1.58 2.88 -31.01%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 20/11/09 28/11/08 27/11/07 24/11/06 30/11/05 24/11/04 -
Price 0.24 0.35 0.52 0.86 0.83 1.02 1.28 -
P/RPS 0.16 0.28 0.56 0.57 0.31 0.45 0.57 -19.07%
P/EPS 12.24 11.17 5.95 7.25 5.99 6.31 6.10 12.30%
EY 8.17 8.95 16.79 13.80 16.69 15.84 16.40 -10.95%
DY 0.00 0.00 5.13 4.65 4.82 3.27 0.00 -
P/NAPS 0.25 0.34 0.39 0.69 0.72 1.57 2.46 -31.67%

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