[AGES] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -324.67%
YoY- -365.91%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 266,591 181,849 191,925 181,959 119,620 217,288 316,440 -2.81%
PBT 5,764 4,123 4,653 -8,405 4,632 21,785 26,502 -22.43%
Tax -1,696 -1,212 -2,383 -2,030 -1,691 -6,177 -8,346 -23.30%
NP 4,068 2,911 2,270 -10,435 2,941 15,608 18,156 -22.04%
-
NP to SH 3,802 3,311 2,268 -8,924 3,356 16,055 18,018 -22.82%
-
Tax Rate 29.42% 29.40% 51.21% - 36.51% 28.35% 31.49% -
Total Cost 262,523 178,938 189,655 192,394 116,679 201,680 298,284 -2.10%
-
Net Worth 127,968 124,321 120,127 116,606 126,705 163,552 149,588 -2.56%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 2,534 3,803 3,803 -
Div Payout % - - - - 75.51% 23.69% 21.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 127,968 124,321 120,127 116,606 126,705 163,552 149,588 -2.56%
NOSH 126,701 126,858 126,449 126,746 126,705 126,784 126,769 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.53% 1.60% 1.18% -5.73% 2.46% 7.18% 5.74% -
ROE 2.97% 2.66% 1.89% -7.65% 2.65% 9.82% 12.05% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 210.41 143.35 151.78 143.56 94.41 171.38 249.62 -2.80%
EPS 3.00 2.61 1.79 -7.04 2.65 12.66 14.21 -22.81%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 3.00 -
NAPS 1.01 0.98 0.95 0.92 1.00 1.29 1.18 -2.55%
Adjusted Per Share Value based on latest NOSH - 126,884
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 85.54 58.35 61.58 58.38 38.38 69.72 101.53 -2.81%
EPS 1.22 1.06 0.73 -2.86 1.08 5.15 5.78 -22.81%
DPS 0.00 0.00 0.00 0.00 0.81 1.22 1.22 -
NAPS 0.4106 0.3989 0.3854 0.3741 0.4065 0.5248 0.48 -2.56%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.20 0.23 0.25 0.34 0.50 0.88 0.76 -
P/RPS 0.10 0.16 0.16 0.24 0.53 0.51 0.30 -16.71%
P/EPS 6.66 8.81 13.94 -4.83 18.88 6.95 5.35 3.71%
EY 15.00 11.35 7.17 -20.71 5.30 14.39 18.70 -3.60%
DY 0.00 0.00 0.00 0.00 4.00 3.41 3.95 -
P/NAPS 0.20 0.23 0.26 0.37 0.50 0.68 0.64 -17.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 28/02/11 24/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.22 0.22 0.24 0.40 0.49 0.79 0.87 -
P/RPS 0.10 0.15 0.16 0.28 0.52 0.46 0.35 -18.82%
P/EPS 7.33 8.43 13.38 -5.68 18.50 6.24 6.12 3.04%
EY 13.64 11.86 7.47 -17.60 5.41 16.03 16.34 -2.96%
DY 0.00 0.00 0.00 0.00 4.08 3.80 3.45 -
P/NAPS 0.22 0.22 0.25 0.43 0.49 0.61 0.74 -18.28%

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