[AGES] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[AGES] AGESON BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 5.91%
YoY- 124.41%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 404,959 363,633 221,474 175,375 191,905 138,078 179,957 14.46%
PBT 7,108 6,580 4,419 4,712 -8,713 276 19,360 -15.37%
Tax -1,944 -2,034 -876 -2,318 -2,472 -565 -5,560 -16.05%
NP 5,164 4,546 3,543 2,394 -11,185 -289 13,800 -15.10%
-
NP to SH 6,507 3,634 4,109 2,403 -9,844 10 14,500 -12.49%
-
Tax Rate 27.35% 30.91% 19.82% 49.19% - 204.71% 28.72% -
Total Cost 399,795 359,087 217,931 172,981 203,090 138,367 166,157 15.75%
-
Net Worth 136,716 131,180 126,874 123,836 120,079 127,877 167,411 -3.31%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - 5,070 12,682 -
Div Payout % - - - - - 50,705.99% 87.46% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 136,716 131,180 126,874 123,836 120,079 127,877 167,411 -3.31%
NOSH 126,589 127,360 126,874 127,666 126,400 126,611 126,826 -0.03%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.28% 1.25% 1.60% 1.37% -5.83% -0.21% 7.67% -
ROE 4.76% 2.77% 3.24% 1.94% -8.20% 0.01% 8.66% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 319.90 285.52 174.56 137.37 151.82 109.06 141.89 14.50%
EPS 5.14 2.85 3.24 1.88 -7.79 0.01 11.43 -12.46%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 10.00 -
NAPS 1.08 1.03 1.00 0.97 0.95 1.01 1.32 -3.28%
Adjusted Per Share Value based on latest NOSH - 127,666
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 129.93 116.67 71.06 56.27 61.57 44.30 57.74 14.46%
EPS 2.09 1.17 1.32 0.77 -3.16 0.00 4.65 -12.47%
DPS 0.00 0.00 0.00 0.00 0.00 1.63 4.07 -
NAPS 0.4387 0.4209 0.4071 0.3973 0.3853 0.4103 0.5372 -3.31%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.29 0.285 0.20 0.22 0.33 0.35 0.72 -
P/RPS 0.09 0.10 0.11 0.16 0.22 0.32 0.51 -25.09%
P/EPS 5.64 9.99 6.18 11.69 -4.24 4,431.41 6.30 -1.82%
EY 17.72 10.01 16.19 8.56 -23.60 0.02 15.88 1.84%
DY 0.00 0.00 0.00 0.00 0.00 11.43 13.89 -
P/NAPS 0.27 0.28 0.20 0.23 0.35 0.35 0.55 -11.17%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 28/08/12 22/08/11 24/08/10 28/08/09 28/08/08 -
Price 0.335 0.275 0.22 0.20 0.27 0.39 0.73 -
P/RPS 0.10 0.10 0.13 0.15 0.18 0.36 0.51 -23.77%
P/EPS 6.52 9.64 6.79 10.63 -3.47 4,937.85 6.39 0.33%
EY 15.34 10.38 14.72 9.41 -28.84 0.02 15.66 -0.34%
DY 0.00 0.00 0.00 0.00 0.00 10.26 13.70 -
P/NAPS 0.31 0.27 0.22 0.21 0.28 0.39 0.55 -9.10%

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