[AGES] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 53.4%
YoY- 118.09%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 260,002 307,810 329,951 181,371 2,277 48,771 76,050 22.72%
PBT 24,926 25,488 34,303 24,225 -94,949 -6,529 -21,768 -
Tax -7,537 -7,090 -9,467 -8,071 0 107 22,127 -
NP 17,389 18,398 24,836 16,154 -94,949 -6,422 359 90.86%
-
NP to SH 17,394 18,447 24,693 17,181 -94,949 -6,422 -21,525 -
-
Tax Rate 30.24% 27.82% 27.60% 33.32% - - - -
Total Cost 242,613 289,412 305,115 165,217 97,226 55,193 75,691 21.41%
-
Net Worth 154,697 126,728 77,342 51,893 -219,836 -140,144 -133,937 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 3,804 3,798 7,270 - - - - -
Div Payout % 21.87% 20.59% 29.44% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 154,697 126,728 77,342 51,893 -219,836 -140,144 -133,937 -
NOSH 126,801 126,728 126,791 112,812 20,526 20,399 20,417 35.55%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.69% 5.98% 7.53% 8.91% -4,169.92% -13.17% 0.47% -
ROE 11.24% 14.56% 31.93% 33.11% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 205.05 242.89 260.23 160.77 11.09 239.08 372.48 -9.46%
EPS 13.72 14.56 19.48 15.23 -462.57 -31.48 -105.42 -
DPS 3.00 3.00 5.73 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 0.61 0.46 -10.71 -6.87 -6.56 -
Adjusted Per Share Value based on latest NOSH - 112,812
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 83.42 98.76 105.87 58.19 0.73 15.65 24.40 22.72%
EPS 5.58 5.92 7.92 5.51 -30.47 -2.06 -6.91 -
DPS 1.22 1.22 2.33 0.00 0.00 0.00 0.00 -
NAPS 0.4964 0.4066 0.2482 0.1665 -0.7054 -0.4497 -0.4297 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 -
Price 1.16 0.94 1.08 1.44 46.50 46.25 46.25 -
P/RPS 0.57 0.39 0.42 0.90 419.18 19.35 12.42 -40.15%
P/EPS 8.46 6.46 5.55 9.46 -10.05 -146.91 -43.87 -
EY 11.83 15.49 18.03 10.58 -9.95 -0.68 -2.28 -
DY 2.59 3.19 5.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 1.77 3.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 26/08/05 18/08/04 29/08/03 27/08/02 29/08/01 -
Price 0.97 0.94 1.03 1.21 46.50 48.00 46.25 -
P/RPS 0.47 0.39 0.40 0.75 419.18 20.08 12.42 -42.04%
P/EPS 7.07 6.46 5.29 7.95 -10.05 -152.47 -43.87 -
EY 14.14 15.49 18.91 12.59 -9.95 -0.66 -2.28 -
DY 3.09 3.19 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.69 2.63 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