[AGES] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -19850.0%
YoY- -115.1%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 226,514 175,144 208,255 148,091 163,384 207,253 340,112 -6.54%
PBT 5,857 5,357 -9,557 -2,571 17,581 23,040 24,976 -21.45%
Tax -1,766 -2,448 -1,505 -482 -4,782 -6,759 -6,682 -19.87%
NP 4,091 2,909 -11,062 -3,053 12,799 16,281 18,294 -22.07%
-
NP to SH 4,800 2,956 -10,154 -1,975 13,082 16,275 18,403 -20.05%
-
Tax Rate 30.15% 45.70% - - 27.20% 29.34% 26.75% -
Total Cost 222,423 172,235 219,317 151,144 150,585 190,972 321,818 -5.96%
-
Net Worth 126,923 122,398 120,531 130,414 168,653 158,423 145,852 -2.28%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 2,534 11,416 3,804 3,798 -
Div Payout % - - - 0.00% 87.27% 23.37% 20.64% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 126,923 122,398 120,531 130,414 168,653 158,423 145,852 -2.28%
NOSH 126,923 126,184 126,875 127,857 126,807 126,738 126,828 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.81% 1.66% -5.31% -2.06% 7.83% 7.86% 5.38% -
ROE 3.78% 2.42% -8.42% -1.51% 7.76% 10.27% 12.62% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 178.47 138.80 164.14 115.83 128.84 163.53 268.17 -6.55%
EPS 3.78 2.34 -8.00 -1.54 10.32 12.84 14.51 -20.06%
DPS 0.00 0.00 0.00 2.00 9.00 3.00 3.00 -
NAPS 1.00 0.97 0.95 1.02 1.33 1.25 1.15 -2.30%
Adjusted Per Share Value based on latest NOSH - 127,857
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 72.68 56.20 66.82 47.52 52.42 66.50 109.13 -6.54%
EPS 1.54 0.95 -3.26 -0.63 4.20 5.22 5.90 -20.04%
DPS 0.00 0.00 0.00 0.81 3.66 1.22 1.22 -
NAPS 0.4072 0.3927 0.3867 0.4184 0.5411 0.5083 0.468 -2.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.18 0.29 0.34 0.53 0.95 0.84 -
P/RPS 0.11 0.13 0.18 0.29 0.41 0.58 0.31 -15.84%
P/EPS 5.02 7.68 -3.62 -22.01 5.14 7.40 5.79 -2.34%
EY 19.90 13.01 -27.60 -4.54 19.46 13.52 17.27 2.38%
DY 0.00 0.00 0.00 5.88 16.98 3.16 3.57 -
P/NAPS 0.19 0.19 0.31 0.33 0.40 0.76 0.73 -20.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 29/11/10 20/11/09 28/11/08 27/11/07 24/11/06 -
Price 0.21 0.21 0.24 0.35 0.52 0.86 0.83 -
P/RPS 0.12 0.15 0.15 0.30 0.40 0.53 0.31 -14.61%
P/EPS 5.55 8.96 -3.00 -22.66 5.04 6.70 5.72 -0.50%
EY 18.01 11.16 -33.35 -4.41 19.84 14.93 17.48 0.49%
DY 0.00 0.00 0.00 5.71 17.31 3.49 3.61 -
P/NAPS 0.21 0.22 0.25 0.34 0.39 0.69 0.72 -18.54%

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