[AGES] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 106.86%
YoY- 12.72%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 89,608 38,053 33,878 32,548 25,591 28,298 49,252 10.47%
PBT 1,902 1,867 1,069 1,666 1,413 4,281 5,152 -15.28%
Tax -411 -744 -244 -765 -120 -1,231 -1,433 -18.77%
NP 1,491 1,123 825 901 1,293 3,050 3,719 -14.11%
-
NP to SH 629 1,374 825 824 731 2,971 3,766 -25.76%
-
Tax Rate 21.61% 39.85% 22.83% 45.92% 8.49% 28.75% 27.81% -
Total Cost 88,117 36,930 33,053 31,647 24,298 25,248 45,533 11.62%
-
Net Worth 129,573 125,949 121,846 119,163 126,034 166,325 153,429 -2.77%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 2,539 3,804 -
Div Payout % - - - - - 85.47% 101.01% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 129,573 125,949 121,846 119,163 126,034 166,325 153,429 -2.77%
NOSH 125,800 127,222 126,923 126,769 126,034 126,965 126,801 -0.13%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.66% 2.95% 2.44% 2.77% 5.05% 10.78% 7.55% -
ROE 0.49% 1.09% 0.68% 0.69% 0.58% 1.79% 2.45% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 71.23 29.91 26.69 25.68 20.30 22.29 38.84 10.62%
EPS 0.50 1.08 0.65 0.65 0.58 2.34 2.97 -25.67%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 1.03 0.99 0.96 0.94 1.00 1.31 1.21 -2.64%
Adjusted Per Share Value based on latest NOSH - 126,769
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 28.75 12.21 10.87 10.44 8.21 9.08 15.80 10.48%
EPS 0.20 0.44 0.26 0.26 0.23 0.95 1.21 -25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.81 1.22 -
NAPS 0.4157 0.4041 0.391 0.3823 0.4044 0.5337 0.4923 -2.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.20 0.23 0.28 0.34 0.42 0.77 0.87 -
P/RPS 0.28 0.77 1.05 1.32 2.07 3.45 2.24 -29.26%
P/EPS 40.00 21.30 43.08 52.31 72.41 32.91 29.29 5.32%
EY 2.50 4.70 2.32 1.91 1.38 3.04 3.41 -5.03%
DY 0.00 0.00 0.00 0.00 0.00 2.60 3.45 -
P/NAPS 0.19 0.23 0.29 0.36 0.42 0.59 0.72 -19.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 24/05/12 25/05/11 21/05/10 29/05/09 28/05/08 30/05/07 -
Price 0.265 0.20 0.24 0.30 0.31 0.69 0.89 -
P/RPS 0.37 0.67 0.90 1.17 1.53 3.10 2.29 -26.17%
P/EPS 53.00 18.52 36.92 46.15 53.45 29.49 29.97 9.95%
EY 1.89 5.40 2.71 2.17 1.87 3.39 3.34 -9.04%
DY 0.00 0.00 0.00 0.00 0.00 2.90 3.37 -
P/NAPS 0.26 0.20 0.25 0.32 0.31 0.53 0.74 -15.98%

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