[AGES] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.02%
YoY- 122.24%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 196,334 285,236 315,870 313,141 122,245 2,277 48,771 26.09%
PBT 20,914 26,157 27,971 34,538 15,712 -96,688 -6,169 -
Tax -5,975 -8,087 -7,647 -9,596 -5,539 1,583 1,330 -
NP 14,939 18,070 20,324 24,942 10,173 -95,105 -4,839 -
-
NP to SH 15,260 18,102 20,280 24,891 11,200 -96,688 -6,062 -
-
Tax Rate 28.57% 30.92% 27.34% 27.78% 35.25% - - -
Total Cost 181,395 267,166 295,546 288,199 112,072 97,382 53,610 22.50%
-
Net Worth 166,325 153,429 138,018 0 50,791 -218,722 -138,731 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 13,949 3,804 3,798 7,270 - - - -
Div Payout % 91.41% 21.01% 18.73% 29.21% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 166,325 153,429 138,018 0 50,791 -218,722 -138,731 -
NOSH 126,965 126,801 126,622 126,705 90,699 20,403 20,401 35.58%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.61% 6.34% 6.43% 7.97% 8.32% -4,176.77% -9.92% -
ROE 9.17% 11.80% 14.69% 0.00% 22.05% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 154.64 224.95 249.46 247.14 134.78 11.16 239.05 -6.99%
EPS 12.02 14.28 16.02 19.64 12.35 -473.89 -29.71 -
DPS 11.00 3.00 3.00 5.74 0.00 0.00 0.00 -
NAPS 1.31 1.21 1.09 0.00 0.56 -10.72 -6.80 -
Adjusted Per Share Value based on latest NOSH - 126,705
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 63.00 91.52 101.35 100.47 39.22 0.73 15.65 26.09%
EPS 4.90 5.81 6.51 7.99 3.59 -31.02 -1.95 -
DPS 4.48 1.22 1.22 2.33 0.00 0.00 0.00 -
NAPS 0.5337 0.4923 0.4428 0.00 0.163 -0.7018 -0.4451 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.77 0.87 0.95 1.16 1.42 46.50 46.25 -
P/RPS 0.50 0.39 0.38 0.47 1.05 416.67 19.35 -45.59%
P/EPS 6.41 6.09 5.93 5.90 11.50 -9.81 -155.65 -
EY 15.61 16.41 16.86 16.94 8.70 -10.19 -0.64 -
DY 14.29 3.45 3.16 4.95 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.87 0.00 2.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 26/05/06 25/05/05 28/05/04 30/05/03 28/05/02 -
Price 0.69 0.89 0.91 1.08 1.36 46.50 46.25 -
P/RPS 0.45 0.40 0.36 0.44 1.01 416.67 19.35 -46.54%
P/EPS 5.74 6.23 5.68 5.50 11.01 -9.81 -155.65 -
EY 17.42 16.04 17.60 18.19 9.08 -10.19 -0.64 -
DY 15.94 3.37 3.30 5.31 0.00 0.00 0.00 -
P/NAPS 0.53 0.74 0.83 0.00 2.43 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