[AGES] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 19.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 50,513 103,262 70,960 73,679 0 0 3,345 57.18%
PBT 5,643 7,529 8,041 10,694 0 -63,613 -1,927 -
Tax -1,558 -2,336 -2,744 -3,388 0 0 0 -
NP 4,085 5,193 5,297 7,306 0 -63,613 -1,927 -
-
NP to SH 4,119 5,238 5,282 7,306 0 -63,613 -1,927 -
-
Tax Rate 27.61% 31.03% 34.13% 31.68% - - - -
Total Cost 46,428 98,069 65,663 66,373 0 63,613 5,272 43.67%
-
Net Worth 158,423 145,852 82,419 65,728 0 -203,808 -135,603 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 158,423 145,852 82,419 65,728 0 -203,808 -135,603 -
NOSH 126,738 126,828 126,799 126,401 20,384 20,401 20,391 35.57%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.09% 5.03% 7.46% 9.92% 0.00% 0.00% -57.61% -
ROE 2.60% 3.59% 6.41% 11.12% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 39.86 81.42 55.96 58.29 0.00 0.00 16.40 15.94%
EPS 3.25 4.13 4.17 5.78 0.00 -311.81 -9.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.15 0.65 0.52 0.00 -9.99 -6.65 -
Adjusted Per Share Value based on latest NOSH - 126,401
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 16.21 33.13 22.77 23.64 0.00 0.00 1.07 57.26%
EPS 1.32 1.68 1.69 2.34 0.00 -20.41 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5083 0.468 0.2644 0.2109 0.00 -0.6539 -0.4351 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.95 0.84 1.03 1.50 46.25 48.00 46.25 -
P/RPS 2.38 1.03 1.84 2.57 0.00 0.00 281.95 -54.86%
P/EPS 29.23 20.34 24.73 25.95 0.00 -15.39 -489.42 -
EY 3.42 4.92 4.04 3.85 0.00 -6.50 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 1.58 2.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 30/11/05 24/11/04 21/11/03 29/11/02 20/11/01 -
Price 0.86 0.83 1.02 1.28 1.85 48.00 46.25 -
P/RPS 2.16 1.02 1.82 2.20 0.00 0.00 281.95 -55.58%
P/EPS 26.46 20.10 24.49 22.15 0.00 -15.39 -489.42 -
EY 3.78 4.98 4.08 4.52 0.00 -6.50 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 1.57 2.46 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