[AGES] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.91%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 191,905 138,078 179,957 260,002 307,810 329,951 181,371 0.94%
PBT -8,713 276 19,360 24,926 25,488 34,303 24,225 -
Tax -2,472 -565 -5,560 -7,537 -7,090 -9,467 -8,071 -17.89%
NP -11,185 -289 13,800 17,389 18,398 24,836 16,154 -
-
NP to SH -9,844 10 14,500 17,394 18,447 24,693 17,181 -
-
Tax Rate - 204.71% 28.72% 30.24% 27.82% 27.60% 33.32% -
Total Cost 203,090 138,367 166,157 242,613 289,412 305,115 165,217 3.49%
-
Net Worth 120,079 127,877 167,411 154,697 126,728 77,342 51,893 15.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 5,070 12,682 3,804 3,798 7,270 - -
Div Payout % - 50,705.99% 87.46% 21.87% 20.59% 29.44% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 120,079 127,877 167,411 154,697 126,728 77,342 51,893 15.00%
NOSH 126,400 126,611 126,826 126,801 126,728 126,791 112,812 1.91%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -5.83% -0.21% 7.67% 6.69% 5.98% 7.53% 8.91% -
ROE -8.20% 0.01% 8.66% 11.24% 14.56% 31.93% 33.11% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 151.82 109.06 141.89 205.05 242.89 260.23 160.77 -0.94%
EPS -7.79 0.01 11.43 13.72 14.56 19.48 15.23 -
DPS 0.00 4.00 10.00 3.00 3.00 5.73 0.00 -
NAPS 0.95 1.01 1.32 1.22 1.00 0.61 0.46 12.84%
Adjusted Per Share Value based on latest NOSH - 126,801
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 61.57 44.30 57.74 83.42 98.76 105.87 58.19 0.94%
EPS -3.16 0.00 4.65 5.58 5.92 7.92 5.51 -
DPS 0.00 1.63 4.07 1.22 1.22 2.33 0.00 -
NAPS 0.3853 0.4103 0.5372 0.4964 0.4066 0.2482 0.1665 15.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.33 0.35 0.72 1.16 0.94 1.08 1.44 -
P/RPS 0.22 0.32 0.51 0.57 0.39 0.42 0.90 -20.91%
P/EPS -4.24 4,431.41 6.30 8.46 6.46 5.55 9.46 -
EY -23.60 0.02 15.88 11.83 15.49 18.03 10.58 -
DY 0.00 11.43 13.89 2.59 3.19 5.31 0.00 -
P/NAPS 0.35 0.35 0.55 0.95 0.94 1.77 3.13 -30.57%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 28/08/08 28/08/07 28/08/06 26/08/05 18/08/04 -
Price 0.27 0.39 0.73 0.97 0.94 1.03 1.21 -
P/RPS 0.18 0.36 0.51 0.47 0.39 0.40 0.75 -21.15%
P/EPS -3.47 4,937.85 6.39 7.07 6.46 5.29 7.95 -
EY -28.84 0.02 15.66 14.14 15.49 18.91 12.59 -
DY 0.00 10.26 13.70 3.09 3.19 5.56 0.00 -
P/NAPS 0.28 0.39 0.55 0.80 0.94 1.69 2.63 -31.14%

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