[AGES] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -32.74%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 113,192 197,008 319,752 278,692 205,300 0 0 -
PBT 17,124 20,608 22,008 22,840 21,840 0 -7,720 -
Tax -4,924 -5,732 -6,820 -6,064 -6,276 0 0 -
NP 12,200 14,876 15,188 16,776 15,564 0 -7,720 -
-
NP to SH 11,884 15,064 15,296 16,572 15,564 0 -7,720 -
-
Tax Rate 28.75% 27.81% 30.99% 26.55% 28.74% - - -
Total Cost 100,992 182,132 304,564 261,916 189,736 0 7,720 53.44%
-
Net Worth 166,325 153,429 138,018 0 50,791 0 -138,731 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 10,157 15,216 - - - - - -
Div Payout % 85.47% 101.01% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 166,325 153,429 138,018 0 50,791 0 -138,731 -
NOSH 126,965 126,801 126,622 126,705 90,699 20,403 20,401 35.58%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.78% 7.55% 4.75% 6.02% 7.58% 0.00% 0.00% -
ROE 7.15% 9.82% 11.08% 0.00% 30.64% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 89.15 155.37 252.52 219.95 226.35 0.00 0.00 -
EPS 9.36 11.88 12.08 13.08 17.16 0.00 -37.84 -
DPS 8.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.21 1.09 0.00 0.56 0.00 -6.80 -
Adjusted Per Share Value based on latest NOSH - 126,705
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 36.32 63.21 102.59 89.42 65.87 0.00 0.00 -
EPS 3.81 4.83 4.91 5.32 4.99 0.00 -2.48 -
DPS 3.26 4.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5337 0.4923 0.4428 0.00 0.163 0.00 -0.4451 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.77 0.87 0.95 1.16 1.42 46.50 46.25 -
P/RPS 0.86 0.56 0.38 0.53 0.63 0.00 0.00 -
P/EPS 8.23 7.32 7.86 8.87 8.28 0.00 -122.23 -
EY 12.16 13.66 12.72 11.28 12.08 0.00 -0.82 -
DY 10.39 13.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.87 0.00 2.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 26/05/06 25/05/05 28/05/04 30/05/03 28/05/02 -
Price 0.69 0.89 0.91 1.08 1.36 46.50 46.25 -
P/RPS 0.77 0.57 0.36 0.49 0.60 0.00 0.00 -
P/EPS 7.37 7.49 7.53 8.26 7.93 0.00 -122.23 -
EY 13.57 13.35 13.27 12.11 12.62 0.00 -0.82 -
DY 11.59 13.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.74 0.83 0.00 2.43 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