[AGES] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 12.01%
YoY- 45.99%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 302,158 422,602 266,591 181,849 191,925 181,959 119,620 16.69%
PBT 7,328 5,797 5,764 4,123 4,653 -8,404 4,632 7.94%
Tax -1,225 -1,814 -1,696 -1,212 -2,383 -2,143 -1,691 -5.22%
NP 6,103 3,983 4,068 2,911 2,270 -10,547 2,941 12.93%
-
NP to SH 4,642 4,545 3,802 3,311 2,268 -9,037 3,356 5.55%
-
Tax Rate 16.72% 31.29% 29.42% 29.40% 51.21% - 36.51% -
Total Cost 296,055 418,619 262,523 178,938 189,655 192,506 116,679 16.77%
-
Net Worth 176,000 127,115 127,064 124,296 118,749 116,734 125,455 5.80%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 10,146 -
Div Payout % - - - - - - 302.34% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 176,000 127,115 127,064 124,296 118,749 116,734 125,455 5.80%
NOSH 319,999 127,115 125,806 126,833 125,000 126,884 126,722 16.68%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.02% 0.94% 1.53% 1.60% 1.18% -5.80% 2.46% -
ROE 2.64% 3.58% 2.99% 2.66% 1.91% -7.74% 2.68% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 94.42 332.46 211.91 143.38 153.54 143.40 94.40 0.00%
EPS 1.45 3.58 3.02 2.61 1.81 -7.12 2.65 -9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 0.55 1.00 1.01 0.98 0.95 0.92 0.99 -9.32%
Adjusted Per Share Value based on latest NOSH - 126,833
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 96.95 135.59 85.54 58.35 61.58 58.38 38.38 16.69%
EPS 1.49 1.46 1.22 1.06 0.73 -2.90 1.08 5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.26 -
NAPS 0.5647 0.4079 0.4077 0.3988 0.381 0.3745 0.4025 5.80%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.14 0.295 0.20 0.23 0.25 0.34 0.50 -
P/RPS 0.15 0.09 0.09 0.16 0.16 0.24 0.53 -18.96%
P/EPS 9.65 8.25 6.62 8.81 13.78 -4.77 18.88 -10.57%
EY 10.36 12.12 15.11 11.35 7.26 -20.95 5.30 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.00 -
P/NAPS 0.25 0.30 0.20 0.23 0.26 0.37 0.51 -11.19%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 27/02/12 28/02/11 24/02/10 27/02/09 -
Price 0.175 0.31 0.22 0.22 0.24 0.40 0.49 -
P/RPS 0.19 0.09 0.10 0.15 0.16 0.28 0.52 -15.44%
P/EPS 12.06 8.67 7.28 8.43 13.23 -5.62 18.50 -6.87%
EY 8.29 11.53 13.74 11.87 7.56 -17.81 5.40 7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.33 -
P/NAPS 0.32 0.31 0.22 0.22 0.25 0.43 0.49 -6.85%

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