[AGES] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 90.23%
YoY- -9.66%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 82,967 73,021 54,563 91,894 147,814 145,609 110,451 -4.65%
PBT 2,782 3,091 7,447 9,872 11,453 14,143 14,129 -23.71%
Tax -1,315 -986 -2,112 -2,729 -3,551 -3,919 -4,101 -17.26%
NP 1,467 2,105 5,335 7,143 7,902 10,224 10,028 -27.40%
-
NP to SH 1,456 2,263 5,609 7,164 7,930 10,081 10,028 -27.49%
-
Tax Rate 47.27% 31.90% 28.36% 27.64% 31.00% 27.71% 29.03% -
Total Cost 81,500 70,916 49,228 84,751 139,912 135,385 100,423 -3.41%
-
Net Worth 120,278 128,406 167,508 154,691 139,345 77,320 46,831 17.01%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 2,538 3,803 - - - -
Div Payout % - - 45.25% 53.10% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 120,278 128,406 167,508 154,691 139,345 77,320 46,831 17.01%
NOSH 126,608 127,134 126,900 126,796 126,677 126,755 101,807 3.69%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.77% 2.88% 9.78% 7.77% 5.35% 7.02% 9.08% -
ROE 1.21% 1.76% 3.35% 4.63% 5.69% 13.04% 21.41% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 65.53 57.44 43.00 72.47 116.69 114.87 108.49 -8.05%
EPS 1.15 1.78 4.42 5.65 6.26 7.95 9.85 -30.07%
DPS 0.00 0.00 2.00 3.00 0.00 0.00 0.00 -
NAPS 0.95 1.01 1.32 1.22 1.10 0.61 0.46 12.84%
Adjusted Per Share Value based on latest NOSH - 126,801
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.62 23.43 17.51 29.48 47.43 46.72 35.44 -4.65%
EPS 0.47 0.73 1.80 2.30 2.54 3.23 3.22 -27.42%
DPS 0.00 0.00 0.81 1.22 0.00 0.00 0.00 -
NAPS 0.3859 0.412 0.5375 0.4963 0.4471 0.2481 0.1503 17.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.33 0.35 0.72 1.16 0.94 1.08 1.44 -
P/RPS 0.50 0.61 1.67 1.60 0.81 0.94 1.33 -15.03%
P/EPS 28.70 19.66 16.29 20.53 15.02 13.58 14.62 11.89%
EY 3.48 5.09 6.14 4.87 6.66 7.36 6.84 -10.64%
DY 0.00 0.00 2.78 2.59 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.55 0.95 0.85 1.77 3.13 -30.57%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 28/08/08 28/08/07 28/08/06 26/08/05 18/08/04 -
Price 0.27 0.39 0.73 0.97 0.94 1.03 1.21 -
P/RPS 0.41 0.68 1.70 1.34 0.81 0.90 1.12 -15.41%
P/EPS 23.48 21.91 16.52 17.17 15.02 12.95 12.28 11.40%
EY 4.26 4.56 6.05 5.82 6.66 7.72 8.14 -10.22%
DY 0.00 0.00 2.74 3.09 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.55 0.80 0.85 1.69 2.63 -31.14%

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