[AGES] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -35.76%
YoY- -43.3%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 85,937 65,112 60,072 60,303 43,953 33,940 50,513 9.25%
PBT 2,015 2,256 818 173 1,017 3,864 5,643 -15.75%
Tax -455 -750 140 270 -697 -780 -1,558 -18.53%
NP 1,560 1,506 958 443 320 3,084 4,085 -14.81%
-
NP to SH 1,327 1,650 959 406 716 2,701 4,119 -17.18%
-
Tax Rate 22.58% 33.24% -17.11% -156.07% 68.53% 20.19% 27.61% -
Total Cost 84,377 63,606 59,114 59,860 43,633 30,856 46,428 10.45%
-
Net Worth 132,699 126,923 122,398 120,531 130,414 168,653 158,423 -2.90%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 2,536 - -
Div Payout % - - - - - 93.90% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 132,699 126,923 122,398 120,531 130,414 168,653 158,423 -2.90%
NOSH 126,380 126,923 126,184 126,875 127,857 126,807 126,738 -0.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.82% 2.31% 1.59% 0.73% 0.73% 9.09% 8.09% -
ROE 1.00% 1.30% 0.78% 0.34% 0.55% 1.60% 2.60% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 68.00 51.30 47.61 47.53 34.38 26.76 39.86 9.30%
EPS 1.05 1.30 0.76 0.32 0.56 2.13 3.25 -17.15%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.05 1.00 0.97 0.95 1.02 1.33 1.25 -2.86%
Adjusted Per Share Value based on latest NOSH - 126,875
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.57 20.89 19.27 19.35 14.10 10.89 16.21 9.24%
EPS 0.43 0.53 0.31 0.13 0.23 0.87 1.32 -17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
NAPS 0.4258 0.4072 0.3927 0.3867 0.4184 0.5411 0.5083 -2.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.305 0.19 0.18 0.29 0.34 0.53 0.95 -
P/RPS 0.45 0.37 0.38 0.61 0.99 1.98 2.38 -24.22%
P/EPS 29.05 14.62 23.68 90.62 60.71 24.88 29.23 -0.10%
EY 3.44 6.84 4.22 1.10 1.65 4.02 3.42 0.09%
DY 0.00 0.00 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.29 0.19 0.19 0.31 0.33 0.40 0.76 -14.82%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 25/11/11 29/11/10 20/11/09 28/11/08 27/11/07 -
Price 0.305 0.21 0.21 0.24 0.35 0.52 0.86 -
P/RPS 0.45 0.41 0.44 0.50 1.02 1.94 2.16 -22.98%
P/EPS 29.05 16.15 27.63 75.00 62.50 24.41 26.46 1.56%
EY 3.44 6.19 3.62 1.33 1.60 4.10 3.78 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.29 0.21 0.22 0.25 0.34 0.39 0.69 -13.44%

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