[AGES] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -7.15%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 93,168 113,476 67,989 32,539 50,419 47,430 26,265 23.48%
PBT 2,615 2,051 1,270 1,772 1,116 1,678 3,166 -3.13%
Tax -707 -841 -170 -1,006 -550 -866 -881 -3.59%
NP 1,908 1,210 1,100 766 566 812 2,285 -2.95%
-
NP to SH 2,190 1,592 1,015 766 632 1,532 2,638 -3.05%
-
Tax Rate 27.04% 41.00% 13.39% 56.77% 49.28% 51.61% 27.83% -
Total Cost 91,260 112,266 66,889 31,773 49,853 46,618 23,980 24.93%
-
Net Worth 136,716 131,180 126,874 123,836 120,079 127,877 167,411 -3.31%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 2,536 -
Div Payout % - - - - - - 96.15% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 136,716 131,180 126,874 123,836 120,079 127,877 167,411 -3.31%
NOSH 126,589 127,360 126,874 127,666 126,400 126,611 126,826 -0.03%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.05% 1.07% 1.62% 2.35% 1.12% 1.71% 8.70% -
ROE 1.60% 1.21% 0.80% 0.62% 0.53% 1.20% 1.58% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 73.60 89.10 53.59 25.49 39.89 37.46 20.71 23.52%
EPS 1.73 1.25 0.80 0.60 0.50 1.21 2.08 -3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.08 1.03 1.00 0.97 0.95 1.01 1.32 -3.28%
Adjusted Per Share Value based on latest NOSH - 127,666
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 29.89 36.41 21.81 10.44 16.18 15.22 8.43 23.47%
EPS 0.70 0.51 0.33 0.25 0.20 0.49 0.85 -3.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
NAPS 0.4387 0.4209 0.4071 0.3973 0.3853 0.4103 0.5372 -3.31%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.29 0.285 0.20 0.22 0.33 0.35 0.72 -
P/RPS 0.39 0.32 0.37 0.86 0.83 0.93 3.48 -30.55%
P/EPS 16.76 22.80 25.00 36.67 66.00 28.93 34.62 -11.38%
EY 5.97 4.39 4.00 2.73 1.52 3.46 2.89 12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 0.27 0.28 0.20 0.23 0.35 0.35 0.55 -11.17%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 28/08/12 22/08/11 24/08/10 28/08/09 28/08/08 -
Price 0.335 0.275 0.22 0.20 0.27 0.39 0.73 -
P/RPS 0.46 0.31 0.41 0.78 0.68 1.04 3.52 -28.75%
P/EPS 19.36 22.00 27.50 33.33 54.00 32.23 35.10 -9.43%
EY 5.16 4.55 3.64 3.00 1.85 3.10 2.85 10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.74 -
P/NAPS 0.31 0.27 0.22 0.21 0.28 0.39 0.55 -9.10%

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