[AGES] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 121.9%
YoY- 106.93%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 315,922 305,605 294,793 70,920 2,277 48,771 132,044 15.64%
PBT 26,507 28,179 34,288 9,746 -98,112 -4,012 9,733 18.16%
Tax -8,359 -7,458 -9,649 -3,970 3,513 1,330 32,799 -
NP 18,148 20,721 24,639 5,776 -94,599 -2,682 42,532 -13.22%
-
NP to SH 18,160 20,599 24,639 6,803 -98,112 -3,905 9,733 10.94%
-
Tax Rate 31.54% 26.47% 28.14% 40.73% - - -336.99% -
Total Cost 297,774 284,884 270,154 65,144 96,876 51,453 89,512 22.16%
-
Net Worth 149,506 126,802 68,515 6,171 -234,414 -136,785 -132,940 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 7,270 - - - - -
Div Payout % - - 29.51% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 149,506 126,802 68,515 6,171 -234,414 -136,785 -132,940 -
NOSH 126,700 126,802 126,880 47,470 20,401 20,415 20,420 35.53%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.74% 6.78% 8.36% 8.14% -4,154.55% -5.50% 32.21% -
ROE 12.15% 16.24% 35.96% 110.24% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 249.35 241.01 232.34 149.40 11.16 238.89 646.61 -14.67%
EPS 14.33 16.24 19.42 14.33 -480.90 -19.13 47.66 -18.14%
DPS 0.00 0.00 5.73 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.00 0.54 0.13 -11.49 -6.70 -6.51 -
Adjusted Per Share Value based on latest NOSH - 47,470
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 101.37 98.06 94.59 22.76 0.73 15.65 42.37 15.64%
EPS 5.83 6.61 7.91 2.18 -31.48 -1.25 3.12 10.97%
DPS 0.00 0.00 2.33 0.00 0.00 0.00 0.00 -
NAPS 0.4797 0.4069 0.2198 0.0198 -0.7521 -0.4389 -0.4265 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 21/12/00 -
Price 0.76 0.98 1.34 1.14 46.50 46.25 46.25 -
P/RPS 0.30 0.41 0.58 0.76 416.63 19.36 7.15 -41.03%
P/EPS 5.30 6.03 6.90 7.95 -9.67 -241.80 97.04 -38.39%
EY 18.86 16.58 14.49 12.57 -10.34 -0.41 1.03 62.31%
DY 0.00 0.00 4.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.98 2.48 8.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 13/03/06 24/02/05 24/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.87 0.98 1.09 1.28 46.50 46.25 46.25 -
P/RPS 0.35 0.41 0.47 0.86 416.63 19.36 7.15 -39.50%
P/EPS 6.07 6.03 5.61 8.93 -9.67 -241.80 97.04 -36.98%
EY 16.47 16.58 17.82 11.20 -10.34 -0.41 1.03 58.69%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.98 2.02 9.85 0.00 0.00 0.00 -

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