[AGES] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -20.79%
YoY- 14.83%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 239,285 302,158 422,602 266,591 181,849 191,925 181,959 4.66%
PBT 3,937 7,328 5,797 5,764 4,123 4,653 -8,404 -
Tax -1,569 -1,225 -1,814 -1,696 -1,212 -2,383 -2,143 -5.06%
NP 2,368 6,103 3,983 4,068 2,911 2,270 -10,547 -
-
NP to SH 1,874 4,642 4,545 3,802 3,311 2,268 -9,037 -
-
Tax Rate 39.85% 16.72% 31.29% 29.42% 29.40% 51.21% - -
Total Cost 236,917 296,055 418,619 262,523 178,938 189,655 192,506 3.51%
-
Net Worth 172,139 176,000 127,115 127,064 124,296 118,749 116,734 6.68%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 172,139 176,000 127,115 127,064 124,296 118,749 116,734 6.68%
NOSH 301,999 319,999 127,115 125,806 126,833 125,000 126,884 15.54%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.99% 2.02% 0.94% 1.53% 1.60% 1.18% -5.80% -
ROE 1.09% 2.64% 3.58% 2.99% 2.66% 1.91% -7.74% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 79.23 94.42 332.46 211.91 143.38 153.54 143.40 -9.41%
EPS 0.62 1.45 3.58 3.02 2.61 1.81 -7.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 1.00 1.01 0.98 0.95 0.92 -7.66%
Adjusted Per Share Value based on latest NOSH - 125,806
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.78 96.95 135.59 85.54 58.35 61.58 58.38 4.66%
EPS 0.60 1.49 1.46 1.22 1.06 0.73 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5523 0.5647 0.4079 0.4077 0.3988 0.381 0.3745 6.68%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.14 0.14 0.295 0.20 0.23 0.25 0.34 -
P/RPS 0.18 0.15 0.09 0.09 0.16 0.16 0.24 -4.67%
P/EPS 22.56 9.65 8.25 6.62 8.81 13.78 -4.77 -
EY 4.43 10.36 12.12 15.11 11.35 7.26 -20.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.30 0.20 0.23 0.26 0.37 -6.32%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 27/02/14 28/02/13 27/02/12 28/02/11 24/02/10 -
Price 0.115 0.175 0.31 0.22 0.22 0.24 0.40 -
P/RPS 0.15 0.19 0.09 0.10 0.15 0.16 0.28 -9.87%
P/EPS 18.53 12.06 8.67 7.28 8.43 13.23 -5.62 -
EY 5.40 8.29 11.53 13.74 11.87 7.56 -17.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.32 0.31 0.22 0.22 0.25 0.43 -11.97%

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