[AGES] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -44.05%
YoY- -2412.47%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 305,605 294,793 70,920 2,277 48,771 132,044 207,535 -0.41%
PBT 28,179 34,288 9,746 -98,112 -4,012 9,733 -160,255 -
Tax -7,458 -9,649 -3,970 3,513 1,330 32,799 160,255 -
NP 20,721 24,639 5,776 -94,599 -2,682 42,532 0 -100.00%
-
NP to SH 20,599 24,639 6,803 -98,112 -3,905 9,733 -160,323 -
-
Tax Rate 26.47% 28.14% 40.73% - - -336.99% - -
Total Cost 284,884 270,154 65,144 96,876 51,453 89,512 207,535 -0.33%
-
Net Worth 126,802 68,515 6,171 -234,414 -136,785 -132,940 -146,283 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 7,270 - - - - - -
Div Payout % - 29.51% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 126,802 68,515 6,171 -234,414 -136,785 -132,940 -146,283 -
NOSH 126,802 126,880 47,470 20,401 20,415 20,420 20,373 -1.92%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.78% 8.36% 8.14% -4,154.55% -5.50% 32.21% 0.00% -
ROE 16.24% 35.96% 110.24% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 241.01 232.34 149.40 11.16 238.89 646.61 1,018.64 1.54%
EPS 16.24 19.42 14.33 -480.90 -19.13 47.66 -786.91 -
DPS 0.00 5.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.54 0.13 -11.49 -6.70 -6.51 -7.18 -
Adjusted Per Share Value based on latest NOSH - 20,401
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 98.06 94.59 22.76 0.73 15.65 42.37 66.59 -0.41%
EPS 6.61 7.91 2.18 -31.48 -1.25 3.12 -51.44 -
DPS 0.00 2.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4069 0.2198 0.0198 -0.7521 -0.4389 -0.4265 -0.4694 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 21/12/00 - -
Price 0.98 1.34 1.14 46.50 46.25 46.25 0.00 -
P/RPS 0.41 0.58 0.76 416.63 19.36 7.15 0.00 -100.00%
P/EPS 6.03 6.90 7.95 -9.67 -241.80 97.04 0.00 -100.00%
EY 16.58 14.49 12.57 -10.34 -0.41 1.03 0.00 -100.00%
DY 0.00 4.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 2.48 8.77 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 13/03/06 24/02/05 24/02/04 28/02/03 27/02/02 28/02/01 - -
Price 0.98 1.09 1.28 46.50 46.25 46.25 0.00 -
P/RPS 0.41 0.47 0.86 416.63 19.36 7.15 0.00 -100.00%
P/EPS 6.03 5.61 8.93 -9.67 -241.80 97.04 0.00 -100.00%
EY 16.58 17.82 11.20 -10.34 -0.41 1.03 0.00 -100.00%
DY 0.00 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 2.02 9.85 0.00 0.00 0.00 0.00 -100.00%

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