[AGES] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -66.75%
YoY- -92.69%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 186,024 193,255 188,916 116,913 196,334 285,236 315,870 -8.43%
PBT 4,921 4,056 -8,151 1,764 20,914 26,157 27,971 -25.12%
Tax -1,712 -1,862 -2,788 -580 -5,975 -8,087 -7,647 -22.05%
NP 3,209 2,194 -10,939 1,184 14,939 18,070 20,324 -26.46%
-
NP to SH 3,860 2,269 -8,944 1,116 15,260 18,102 20,280 -24.13%
-
Tax Rate 34.79% 45.91% - 32.88% 28.57% 30.92% 27.34% -
Total Cost 182,815 191,061 199,855 115,729 181,395 267,166 295,546 -7.68%
-
Net Worth 125,949 121,846 119,163 126,034 166,325 153,429 138,018 -1.51%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 7,607 13,949 3,804 3,798 -
Div Payout % - - - 681.64% 91.41% 21.01% 18.73% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 125,949 121,846 119,163 126,034 166,325 153,429 138,018 -1.51%
NOSH 127,222 126,923 126,769 126,034 126,965 126,801 126,622 0.07%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.73% 1.14% -5.79% 1.01% 7.61% 6.34% 6.43% -
ROE 3.06% 1.86% -7.51% 0.89% 9.17% 11.80% 14.69% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 146.22 152.26 149.02 92.76 154.64 224.95 249.46 -8.51%
EPS 3.03 1.79 -7.06 0.89 12.02 14.28 16.02 -24.21%
DPS 0.00 0.00 0.00 6.00 11.00 3.00 3.00 -
NAPS 0.99 0.96 0.94 1.00 1.31 1.21 1.09 -1.58%
Adjusted Per Share Value based on latest NOSH - 126,034
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 59.69 62.01 60.62 37.51 63.00 91.52 101.35 -8.43%
EPS 1.24 0.73 -2.87 0.36 4.90 5.81 6.51 -24.12%
DPS 0.00 0.00 0.00 2.44 4.48 1.22 1.22 -
NAPS 0.4041 0.391 0.3823 0.4044 0.5337 0.4923 0.4428 -1.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.23 0.28 0.34 0.42 0.77 0.87 0.95 -
P/RPS 0.16 0.18 0.23 0.45 0.50 0.39 0.38 -13.41%
P/EPS 7.58 15.66 -4.82 47.43 6.41 6.09 5.93 4.17%
EY 13.19 6.38 -20.75 2.11 15.61 16.41 16.86 -4.00%
DY 0.00 0.00 0.00 14.29 14.29 3.45 3.16 -
P/NAPS 0.23 0.29 0.36 0.42 0.59 0.72 0.87 -19.87%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 21/05/10 29/05/09 28/05/08 30/05/07 26/05/06 -
Price 0.20 0.24 0.30 0.31 0.69 0.89 0.91 -
P/RPS 0.14 0.16 0.20 0.33 0.45 0.40 0.36 -14.55%
P/EPS 6.59 13.43 -4.25 35.01 5.74 6.23 5.68 2.50%
EY 15.17 7.45 -23.52 2.86 17.42 16.04 17.60 -2.44%
DY 0.00 0.00 0.00 19.35 15.94 3.37 3.30 -
P/NAPS 0.20 0.25 0.32 0.31 0.53 0.74 0.83 -21.09%

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