[AGES] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 64.63%
YoY- 111.58%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 285,236 315,870 313,141 122,245 2,277 48,771 109,377 17.31%
PBT 26,157 27,971 34,538 15,712 -96,688 -6,169 22,081 2.86%
Tax -8,087 -7,647 -9,596 -5,539 1,583 1,330 20,678 -
NP 18,070 20,324 24,942 10,173 -95,105 -4,839 42,759 -13.36%
-
NP to SH 18,102 20,280 24,891 11,200 -96,688 -6,062 22,098 -3.26%
-
Tax Rate 30.92% 27.34% 27.78% 35.25% - - -93.65% -
Total Cost 267,166 295,546 288,199 112,072 97,382 53,610 66,618 26.03%
-
Net Worth 153,429 138,018 0 50,791 -218,722 -138,731 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 3,804 3,798 7,270 - - - - -
Div Payout % 21.01% 18.73% 29.21% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 153,429 138,018 0 50,791 -218,722 -138,731 0 -
NOSH 126,801 126,622 126,705 90,699 20,403 20,401 22,700 33.18%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.34% 6.43% 7.97% 8.32% -4,176.77% -9.92% 39.09% -
ROE 11.80% 14.69% 0.00% 22.05% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 224.95 249.46 247.14 134.78 11.16 239.05 481.84 -11.91%
EPS 14.28 16.02 19.64 12.35 -473.89 -29.71 97.35 -27.36%
DPS 3.00 3.00 5.74 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.09 0.00 0.56 -10.72 -6.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,699
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 91.52 101.35 100.47 39.22 0.73 15.65 35.09 17.31%
EPS 5.81 6.51 7.99 3.59 -31.02 -1.95 7.09 -3.26%
DPS 1.22 1.22 2.33 0.00 0.00 0.00 0.00 -
NAPS 0.4923 0.4428 0.00 0.163 -0.7018 -0.4451 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.87 0.95 1.16 1.42 46.50 46.25 46.25 -
P/RPS 0.39 0.38 0.47 1.05 416.67 19.35 9.60 -41.35%
P/EPS 6.09 5.93 5.90 11.50 -9.81 -155.65 47.51 -28.98%
EY 16.41 16.86 16.94 8.70 -10.19 -0.64 2.10 40.84%
DY 3.45 3.16 4.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 0.00 2.54 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 26/05/06 25/05/05 28/05/04 30/05/03 28/05/02 31/05/01 -
Price 0.89 0.91 1.08 1.36 46.50 46.25 46.25 -
P/RPS 0.40 0.36 0.44 1.01 416.67 19.35 9.60 -41.10%
P/EPS 6.23 5.68 5.50 11.01 -9.81 -155.65 47.51 -28.71%
EY 16.04 17.60 18.19 9.08 -10.19 -0.64 2.10 40.31%
DY 3.37 3.30 5.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.83 0.00 2.43 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