[AGES] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 147,814 145,609 110,451 0 0 38,374 55,994 17.55%
PBT 11,453 14,143 14,129 0 -3,513 -996 30,505 -15.05%
Tax -3,551 -3,919 -4,101 0 0 996 -243 56.32%
NP 7,902 10,224 10,028 0 -3,513 0 30,262 -20.04%
-
NP to SH 7,930 10,081 10,028 0 -3,513 -996 30,262 -19.99%
-
Tax Rate 31.00% 27.71% 29.03% - - - 0.80% -
Total Cost 139,912 135,385 100,423 0 3,513 38,374 25,732 32.58%
-
Net Worth 139,345 77,320 46,831 0 -140,152 -133,888 -116,345 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 139,345 77,320 46,831 0 -140,152 -133,888 -116,345 -
NOSH 126,677 126,755 101,807 20,348 20,400 20,409 20,447 35.50%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.35% 7.02% 9.08% 0.00% 0.00% 0.00% 54.05% -
ROE 5.69% 13.04% 21.41% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 116.69 114.87 108.49 0.00 0.00 188.02 273.85 -13.24%
EPS 6.26 7.95 9.85 0.00 -17.22 -4.88 148.00 -40.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.61 0.46 0.00 -6.87 -6.56 -5.69 -
Adjusted Per Share Value based on latest NOSH - 20,526
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 47.43 46.72 35.44 0.00 0.00 12.31 17.97 17.54%
EPS 2.54 3.23 3.22 0.00 -1.13 -0.32 9.71 -20.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4471 0.2481 0.1503 0.00 -0.4497 -0.4296 -0.3733 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 0.94 1.08 1.44 46.50 46.25 46.25 46.25 -
P/RPS 0.81 0.94 1.33 0.00 0.00 24.60 16.89 -39.71%
P/EPS 15.02 13.58 14.62 0.00 -268.58 -947.75 31.25 -11.48%
EY 6.66 7.36 6.84 0.00 -0.37 -0.11 3.20 12.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.77 3.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 26/08/05 18/08/04 29/08/03 27/08/02 29/08/01 30/08/00 -
Price 0.94 1.03 1.21 46.50 48.00 46.25 46.25 -
P/RPS 0.81 0.90 1.12 0.00 0.00 24.60 16.89 -39.71%
P/EPS 15.02 12.95 12.28 0.00 -278.75 -947.75 31.25 -11.48%
EY 6.66 7.72 8.14 0.00 -0.36 -0.11 3.20 12.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.69 2.63 0.00 0.00 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