[AGES] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 12.71%
YoY- 58.45%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 230,986 330,850 385,361 228,205 168,652 191,026 155,965 6.76%
PBT 6,668 9,073 7,957 7,190 4,877 3,940 5,477 3.33%
Tax -1,640 -2,064 -2,276 -2,218 -1,480 -1,393 -2,244 -5.08%
NP 5,028 7,009 5,681 4,972 3,397 2,546 3,233 7.63%
-
NP to SH 2,097 6,013 4,730 5,385 3,398 2,482 3,972 -10.09%
-
Tax Rate 24.60% 22.75% 28.60% 30.85% 30.35% 35.36% 40.97% -
Total Cost 225,958 323,841 379,680 223,233 165,254 188,480 152,732 6.74%
-
Net Worth 179,321 138,087 133,049 126,614 123,059 120,333 129,301 5.59%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 179,321 138,087 133,049 126,614 123,059 120,333 129,301 5.59%
NOSH 314,599 126,685 126,714 126,614 126,865 126,666 126,765 16.34%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.18% 2.12% 1.47% 2.18% 2.01% 1.33% 2.07% -
ROE 1.17% 4.35% 3.56% 4.25% 2.76% 2.06% 3.07% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 73.42 261.16 304.12 180.24 132.94 150.81 123.03 -8.24%
EPS 0.67 4.75 3.73 4.25 2.68 1.96 3.13 -22.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 1.09 1.05 1.00 0.97 0.95 1.02 -9.23%
Adjusted Per Share Value based on latest NOSH - 126,923
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 74.11 106.16 123.65 73.22 54.11 61.29 50.04 6.76%
EPS 0.67 1.93 1.52 1.73 1.09 0.80 1.27 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5754 0.4431 0.4269 0.4063 0.3948 0.3861 0.4149 5.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.14 0.37 0.305 0.19 0.18 0.29 0.34 -
P/RPS 0.19 0.14 0.10 0.11 0.14 0.19 0.28 -6.25%
P/EPS 21.00 7.79 8.17 4.47 6.72 14.80 10.85 11.62%
EY 4.76 12.83 12.24 22.39 14.88 6.76 9.22 -10.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.29 0.19 0.19 0.31 0.33 -4.51%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 27/11/12 25/11/11 29/11/10 20/11/09 -
Price 0.145 0.19 0.305 0.21 0.21 0.24 0.35 -
P/RPS 0.20 0.07 0.10 0.12 0.16 0.16 0.28 -5.45%
P/EPS 21.75 4.00 8.17 4.94 7.84 12.24 11.17 11.74%
EY 4.60 24.98 12.24 20.25 12.76 8.17 8.95 -10.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.29 0.21 0.22 0.25 0.34 -4.99%

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