[AGES] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.72%
YoY- 262.18%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 217,288 315,922 305,605 294,793 70,920 2,277 48,771 28.26%
PBT 21,785 26,507 28,179 34,288 9,746 -98,112 -4,012 -
Tax -6,177 -8,359 -7,458 -9,649 -3,970 3,513 1,330 -
NP 15,608 18,148 20,721 24,639 5,776 -94,599 -2,682 -
-
NP to SH 16,055 18,160 20,599 24,639 6,803 -98,112 -3,905 -
-
Tax Rate 28.35% 31.54% 26.47% 28.14% 40.73% - - -
Total Cost 201,680 297,774 284,884 270,154 65,144 96,876 51,453 25.55%
-
Net Worth 163,581 149,506 126,802 68,515 6,171 -234,414 -136,785 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 15,214 - - 7,270 - - - -
Div Payout % 94.76% - - 29.51% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 163,581 149,506 126,802 68,515 6,171 -234,414 -136,785 -
NOSH 126,807 126,700 126,802 126,880 47,470 20,401 20,415 35.56%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.18% 5.74% 6.78% 8.36% 8.14% -4,154.55% -5.50% -
ROE 9.81% 12.15% 16.24% 35.96% 110.24% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 171.35 249.35 241.01 232.34 149.40 11.16 238.89 -5.38%
EPS 12.66 14.33 16.24 19.42 14.33 -480.90 -19.13 -
DPS 12.00 0.00 0.00 5.73 0.00 0.00 0.00 -
NAPS 1.29 1.18 1.00 0.54 0.13 -11.49 -6.70 -
Adjusted Per Share Value based on latest NOSH - 126,880
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 69.72 101.37 98.06 94.59 22.76 0.73 15.65 28.25%
EPS 5.15 5.83 6.61 7.91 2.18 -31.48 -1.25 -
DPS 4.88 0.00 0.00 2.33 0.00 0.00 0.00 -
NAPS 0.5249 0.4797 0.4069 0.2198 0.0198 -0.7521 -0.4389 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.88 0.76 0.98 1.34 1.14 46.50 46.25 -
P/RPS 0.51 0.30 0.41 0.58 0.76 416.63 19.36 -45.43%
P/EPS 6.95 5.30 6.03 6.90 7.95 -9.67 -241.80 -
EY 14.39 18.86 16.58 14.49 12.57 -10.34 -0.41 -
DY 13.64 0.00 0.00 4.28 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.98 2.48 8.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 13/03/06 24/02/05 24/02/04 28/02/03 27/02/02 -
Price 0.79 0.87 0.98 1.09 1.28 46.50 46.25 -
P/RPS 0.46 0.35 0.41 0.47 0.86 416.63 19.36 -46.36%
P/EPS 6.24 6.07 6.03 5.61 8.93 -9.67 -241.80 -
EY 16.03 16.47 16.58 17.82 11.20 -10.34 -0.41 -
DY 15.19 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.98 2.02 9.85 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