[AGES] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -12.24%
YoY- -64.15%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 228,205 168,652 191,026 155,965 118,004 189,876 334,768 -6.18%
PBT 7,190 4,877 3,940 5,477 15,081 20,686 25,309 -18.90%
Tax -2,218 -1,480 -1,393 -2,244 -3,856 -5,716 -7,849 -18.97%
NP 4,972 3,397 2,546 3,233 11,225 14,970 17,460 -18.87%
-
NP to SH 5,385 3,398 2,482 3,972 11,080 15,044 17,557 -17.86%
-
Tax Rate 30.85% 30.35% 35.36% 40.97% 25.57% 27.63% 31.01% -
Total Cost 223,233 165,254 188,480 152,732 106,778 174,905 317,308 -5.68%
-
Net Worth 126,614 123,059 120,333 129,301 168,737 158,469 145,747 -2.31%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 3,383 5,071 5,069 -
Div Payout % - - - - 30.53% 33.71% 28.87% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 126,614 123,059 120,333 129,301 168,737 158,469 145,747 -2.31%
NOSH 126,614 126,865 126,666 126,765 126,870 126,775 126,737 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.18% 2.01% 1.33% 2.07% 9.51% 7.88% 5.22% -
ROE 4.25% 2.76% 2.06% 3.07% 6.57% 9.49% 12.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 180.24 132.94 150.81 123.03 93.01 149.77 264.14 -6.16%
EPS 4.25 2.68 1.96 3.13 8.73 11.87 13.85 -17.85%
DPS 0.00 0.00 0.00 0.00 2.67 4.00 4.00 -
NAPS 1.00 0.97 0.95 1.02 1.33 1.25 1.15 -2.30%
Adjusted Per Share Value based on latest NOSH - 127,857
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 73.22 54.11 61.29 50.04 37.86 60.92 107.41 -6.18%
EPS 1.73 1.09 0.80 1.27 3.56 4.83 5.63 -17.83%
DPS 0.00 0.00 0.00 0.00 1.09 1.63 1.63 -
NAPS 0.4063 0.3948 0.3861 0.4149 0.5414 0.5085 0.4676 -2.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.18 0.29 0.34 0.53 0.95 0.84 -
P/RPS 0.11 0.14 0.19 0.28 0.57 0.63 0.32 -16.28%
P/EPS 4.47 6.72 14.80 10.85 6.07 8.01 6.06 -4.94%
EY 22.39 14.88 6.76 9.22 16.48 12.49 16.49 5.22%
DY 0.00 0.00 0.00 0.00 5.03 4.21 4.76 -
P/NAPS 0.19 0.19 0.31 0.33 0.40 0.76 0.73 -20.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 29/11/10 20/11/09 28/11/08 27/11/07 24/11/06 -
Price 0.21 0.21 0.24 0.35 0.52 0.86 0.83 -
P/RPS 0.12 0.16 0.16 0.28 0.56 0.57 0.31 -14.61%
P/EPS 4.94 7.84 12.24 11.17 5.95 7.25 5.99 -3.15%
EY 20.25 12.76 8.17 8.95 16.79 13.80 16.69 3.27%
DY 0.00 0.00 0.00 0.00 5.13 4.65 4.82 -
P/NAPS 0.21 0.22 0.25 0.34 0.39 0.69 0.72 -18.54%

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