[AGES] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1.8%
YoY- -1378.5%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 307,810 329,951 181,371 2,277 48,771 76,050 263,529 2.62%
PBT 25,488 34,303 24,225 -94,949 -6,529 -21,768 -129,750 -
Tax -7,090 -9,467 -8,071 0 107 22,127 172,150 -
NP 18,398 24,836 16,154 -94,949 -6,422 359 42,400 -12.98%
-
NP to SH 18,447 24,693 17,181 -94,949 -6,422 -21,525 -130,061 -
-
Tax Rate 27.82% 27.60% 33.32% - - - - -
Total Cost 289,412 305,115 165,217 97,226 55,193 75,691 221,129 4.58%
-
Net Worth 126,728 77,342 51,893 -219,836 -140,144 -133,937 -115,988 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,798 7,270 - - - - - -
Div Payout % 20.59% 29.44% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 126,728 77,342 51,893 -219,836 -140,144 -133,937 -115,988 -
NOSH 126,728 126,791 112,812 20,526 20,399 20,417 20,384 35.58%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.98% 7.53% 8.91% -4,169.92% -13.17% 0.47% 16.09% -
ROE 14.56% 31.93% 33.11% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 242.89 260.23 160.77 11.09 239.08 372.48 1,292.78 -24.31%
EPS 14.56 19.48 15.23 -462.57 -31.48 -105.42 -638.04 -
DPS 3.00 5.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.61 0.46 -10.71 -6.87 -6.56 -5.69 -
Adjusted Per Share Value based on latest NOSH - 20,526
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 98.76 105.87 58.19 0.73 15.65 24.40 84.56 2.61%
EPS 5.92 7.92 5.51 -30.47 -2.06 -6.91 -41.73 -
DPS 1.22 2.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4066 0.2482 0.1665 -0.7054 -0.4497 -0.4297 -0.3722 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 0.94 1.08 1.44 46.50 46.25 46.25 46.25 -
P/RPS 0.39 0.42 0.90 419.18 19.35 12.42 3.58 -30.88%
P/EPS 6.46 5.55 9.46 -10.05 -146.91 -43.87 -7.25 -
EY 15.49 18.03 10.58 -9.95 -0.68 -2.28 -13.80 -
DY 3.19 5.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.77 3.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 26/08/05 18/08/04 29/08/03 27/08/02 29/08/01 30/08/00 -
Price 0.94 1.03 1.21 46.50 48.00 46.25 46.25 -
P/RPS 0.39 0.40 0.75 419.18 20.08 12.42 3.58 -30.88%
P/EPS 6.46 5.29 7.95 -10.05 -152.47 -43.87 -7.25 -
EY 15.49 18.91 12.59 -9.95 -0.66 -2.28 -13.80 -
DY 3.19 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.69 2.63 0.00 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