[AGES] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.82%
YoY- 62.38%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 227,260 381,719 384,458 226,514 175,144 208,255 148,091 7.39%
PBT 5,524 6,634 6,339 5,857 5,357 -9,557 -2,571 -
Tax -907 -1,655 -1,739 -1,766 -2,448 -1,505 -482 11.10%
NP 4,617 4,979 4,600 4,091 2,909 -11,062 -3,053 -
-
NP to SH 1,705 5,507 3,311 4,800 2,956 -10,154 -1,975 -
-
Tax Rate 16.42% 24.95% 27.43% 30.15% 45.70% - - -
Total Cost 222,643 376,740 379,858 222,423 172,235 219,317 151,144 6.66%
-
Net Worth 188,575 137,088 132,699 126,923 122,398 120,531 130,414 6.33%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 2,534 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 188,575 137,088 132,699 126,923 122,398 120,531 130,414 6.33%
NOSH 330,833 125,769 126,380 126,923 126,184 126,875 127,857 17.16%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.03% 1.30% 1.20% 1.81% 1.66% -5.31% -2.06% -
ROE 0.90% 4.02% 2.50% 3.78% 2.42% -8.42% -1.51% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 68.69 303.51 304.21 178.47 138.80 164.14 115.83 -8.33%
EPS 0.52 4.38 2.62 3.78 2.34 -8.00 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.57 1.09 1.05 1.00 0.97 0.95 1.02 -9.23%
Adjusted Per Share Value based on latest NOSH - 126,923
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 72.92 122.48 123.36 72.68 56.20 66.82 47.52 7.39%
EPS 0.55 1.77 1.06 1.54 0.95 -3.26 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
NAPS 0.6051 0.4399 0.4258 0.4072 0.3927 0.3867 0.4184 6.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.14 0.37 0.305 0.19 0.18 0.29 0.34 -
P/RPS 0.20 0.12 0.10 0.11 0.13 0.18 0.29 -6.00%
P/EPS 27.17 8.45 11.64 5.02 7.68 -3.62 -22.01 -
EY 3.68 11.83 8.59 19.90 13.01 -27.60 -4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.25 0.34 0.29 0.19 0.19 0.31 0.33 -4.51%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 27/11/12 25/11/11 29/11/10 20/11/09 -
Price 0.145 0.19 0.305 0.21 0.21 0.24 0.35 -
P/RPS 0.21 0.06 0.10 0.12 0.15 0.15 0.30 -5.76%
P/EPS 28.14 4.34 11.64 5.55 8.96 -3.00 -22.66 -
EY 3.55 23.05 8.59 18.01 11.16 -33.35 -4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.25 0.17 0.29 0.21 0.22 0.25 0.34 -4.99%

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