[AGES] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -10.06%
YoY- -98540.0%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 363,633 221,474 175,375 191,905 138,078 179,957 260,002 5.74%
PBT 6,580 4,419 4,712 -8,713 276 19,360 24,926 -19.89%
Tax -2,034 -876 -2,318 -2,472 -565 -5,560 -7,537 -19.59%
NP 4,546 3,543 2,394 -11,185 -289 13,800 17,389 -20.02%
-
NP to SH 3,634 4,109 2,403 -9,844 10 14,500 17,394 -22.95%
-
Tax Rate 30.91% 19.82% 49.19% - 204.71% 28.72% 30.24% -
Total Cost 359,087 217,931 172,981 203,090 138,367 166,157 242,613 6.74%
-
Net Worth 131,180 126,874 123,836 120,079 127,877 167,411 154,697 -2.70%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 5,070 12,682 3,804 -
Div Payout % - - - - 50,705.99% 87.46% 21.87% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 131,180 126,874 123,836 120,079 127,877 167,411 154,697 -2.70%
NOSH 127,360 126,874 127,666 126,400 126,611 126,826 126,801 0.07%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.25% 1.60% 1.37% -5.83% -0.21% 7.67% 6.69% -
ROE 2.77% 3.24% 1.94% -8.20% 0.01% 8.66% 11.24% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 285.52 174.56 137.37 151.82 109.06 141.89 205.05 5.66%
EPS 2.85 3.24 1.88 -7.79 0.01 11.43 13.72 -23.02%
DPS 0.00 0.00 0.00 0.00 4.00 10.00 3.00 -
NAPS 1.03 1.00 0.97 0.95 1.01 1.32 1.22 -2.77%
Adjusted Per Share Value based on latest NOSH - 126,400
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 116.67 71.06 56.27 61.57 44.30 57.74 83.42 5.74%
EPS 1.17 1.32 0.77 -3.16 0.00 4.65 5.58 -22.90%
DPS 0.00 0.00 0.00 0.00 1.63 4.07 1.22 -
NAPS 0.4209 0.4071 0.3973 0.3853 0.4103 0.5372 0.4964 -2.70%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.285 0.20 0.22 0.33 0.35 0.72 1.16 -
P/RPS 0.10 0.11 0.16 0.22 0.32 0.51 0.57 -25.15%
P/EPS 9.99 6.18 11.69 -4.24 4,431.41 6.30 8.46 2.80%
EY 10.01 16.19 8.56 -23.60 0.02 15.88 11.83 -2.74%
DY 0.00 0.00 0.00 0.00 11.43 13.89 2.59 -
P/NAPS 0.28 0.20 0.23 0.35 0.35 0.55 0.95 -18.40%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 22/08/11 24/08/10 28/08/09 28/08/08 28/08/07 -
Price 0.275 0.22 0.20 0.27 0.39 0.73 0.97 -
P/RPS 0.10 0.13 0.15 0.18 0.36 0.51 0.47 -22.71%
P/EPS 9.64 6.79 10.63 -3.47 4,937.85 6.39 7.07 5.29%
EY 10.38 14.72 9.41 -28.84 0.02 15.66 14.14 -5.01%
DY 0.00 0.00 0.00 0.00 10.26 13.70 3.09 -
P/NAPS 0.27 0.22 0.21 0.28 0.39 0.55 0.80 -16.54%

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