[AGES] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 65.99%
YoY- 66.55%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 262,416 369,092 358,432 152,212 135,512 130,192 102,364 16.97%
PBT 8,600 10,596 7,608 7,468 4,276 6,664 5,652 7.24%
Tax -1,808 -2,700 -1,644 -2,976 -976 -3,060 -480 24.72%
NP 6,792 7,896 5,964 4,492 3,300 3,604 5,172 4.64%
-
NP to SH 2,852 7,972 2,516 5,496 3,300 3,296 2,924 -0.41%
-
Tax Rate 21.02% 25.48% 21.61% 39.85% 22.83% 45.92% 8.49% -
Total Cost 255,624 361,196 352,468 147,720 132,212 126,588 97,192 17.47%
-
Net Worth 149,081 135,828 129,573 125,949 121,846 119,163 126,034 2.83%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 149,081 135,828 129,573 125,949 121,846 119,163 126,034 2.83%
NOSH 324,090 126,942 125,800 127,222 126,923 126,769 126,034 17.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.59% 2.14% 1.66% 2.95% 2.44% 2.77% 5.05% -
ROE 1.91% 5.87% 1.94% 4.36% 2.71% 2.77% 2.32% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 80.97 290.75 284.92 119.64 106.77 102.70 81.22 -0.05%
EPS 0.88 6.28 2.00 4.32 2.60 2.60 2.32 -14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 1.07 1.03 0.99 0.96 0.94 1.00 -12.13%
Adjusted Per Share Value based on latest NOSH - 127,222
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 84.20 118.43 115.01 48.84 43.48 41.77 32.84 16.98%
EPS 0.92 2.56 0.81 1.76 1.06 1.06 0.94 -0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4783 0.4358 0.4157 0.4041 0.391 0.3823 0.4044 2.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.17 0.315 0.20 0.23 0.28 0.34 0.42 -
P/RPS 0.21 0.11 0.07 0.19 0.26 0.33 0.52 -14.01%
P/EPS 19.32 5.02 10.00 5.32 10.77 13.08 18.10 1.09%
EY 5.18 19.94 10.00 18.78 9.29 7.65 5.52 -1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.19 0.23 0.29 0.36 0.42 -2.08%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 29/05/14 29/05/13 24/05/12 25/05/11 21/05/10 29/05/09 -
Price 0.18 0.34 0.265 0.20 0.24 0.30 0.31 -
P/RPS 0.22 0.12 0.09 0.17 0.22 0.29 0.38 -8.70%
P/EPS 20.45 5.41 13.25 4.63 9.23 11.54 13.36 7.34%
EY 4.89 18.47 7.55 21.60 10.83 8.67 7.48 -6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.26 0.20 0.25 0.32 0.31 3.89%

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