[AGES] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 36.83%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 181,959 119,620 217,288 316,440 305,605 294,793 185,041 -0.27%
PBT -8,405 4,632 21,785 26,502 28,177 34,287 24,355 -
Tax -2,030 -1,691 -6,177 -8,346 -7,458 -9,649 -18,494 -30.78%
NP -10,435 2,941 15,608 18,156 20,719 24,638 5,861 -
-
NP to SH -8,924 3,356 16,055 18,018 20,597 24,638 17,391 -
-
Tax Rate - 36.51% 28.35% 31.49% 26.47% 28.14% 75.94% -
Total Cost 192,394 116,679 201,680 298,284 284,886 270,155 179,180 1.19%
-
Net Worth 116,606 126,705 163,552 149,588 134,377 116,620 3,926 75.88%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 2,534 3,803 3,803 3,169 24,338 - -
Div Payout % - 75.51% 23.69% 21.11% 15.39% 98.78% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 116,606 126,705 163,552 149,588 134,377 116,620 3,926 75.88%
NOSH 126,746 126,705 126,784 126,769 126,771 126,760 30,203 26.97%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -5.73% 2.46% 7.18% 5.74% 6.78% 8.36% 3.17% -
ROE -7.65% 2.65% 9.82% 12.05% 15.33% 21.13% 442.92% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 143.56 94.41 171.38 249.62 241.07 232.56 612.65 -21.46%
EPS -7.04 2.65 12.66 14.21 16.25 21.60 57.58 -
DPS 0.00 2.00 3.00 3.00 2.50 19.20 0.00 -
NAPS 0.92 1.00 1.29 1.18 1.06 0.92 0.13 38.51%
Adjusted Per Share Value based on latest NOSH - 126,700
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 58.38 38.38 69.72 101.53 98.06 94.59 59.37 -0.27%
EPS -2.86 1.08 5.15 5.78 6.61 7.91 5.58 -
DPS 0.00 0.81 1.22 1.22 1.02 7.81 0.00 -
NAPS 0.3741 0.4065 0.5248 0.48 0.4312 0.3742 0.0126 75.87%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.34 0.50 0.88 0.76 0.98 1.34 1.14 -
P/RPS 0.24 0.53 0.51 0.30 0.41 0.58 0.19 3.96%
P/EPS -4.83 18.88 6.95 5.35 6.03 6.89 1.98 -
EY -20.71 5.30 14.39 18.70 16.58 14.50 50.51 -
DY 0.00 4.00 3.41 3.95 2.55 14.33 0.00 -
P/NAPS 0.37 0.50 0.68 0.64 0.92 1.46 8.77 -40.96%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 29/02/08 28/02/07 13/03/06 24/02/05 24/02/04 -
Price 0.40 0.49 0.79 0.87 0.98 1.09 1.28 -
P/RPS 0.28 0.52 0.46 0.35 0.41 0.47 0.21 4.90%
P/EPS -5.68 18.50 6.24 6.12 6.03 5.61 2.22 -
EY -17.60 5.41 16.03 16.34 16.58 17.83 44.98 -
DY 0.00 4.08 3.80 3.45 2.55 17.61 0.00 -
P/NAPS 0.43 0.49 0.61 0.74 0.92 1.18 9.85 -40.63%

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