[AGES] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1.03%
YoY- -901.43%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 318,146 186,024 193,255 188,916 116,913 196,334 285,236 1.83%
PBT 5,799 4,921 4,056 -8,151 1,764 20,914 26,157 -22.18%
Tax -1,363 -1,712 -1,862 -2,788 -580 -5,975 -8,087 -25.65%
NP 4,436 3,209 2,194 -10,939 1,184 14,939 18,070 -20.85%
-
NP to SH 3,057 3,860 2,269 -8,944 1,116 15,260 18,102 -25.63%
-
Tax Rate 23.50% 34.79% 45.91% - 32.88% 28.57% 30.92% -
Total Cost 313,710 182,815 191,061 199,855 115,729 181,395 267,166 2.71%
-
Net Worth 129,573 125,949 121,846 119,163 126,034 166,325 153,429 -2.77%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 7,607 13,949 3,804 -
Div Payout % - - - - 681.64% 91.41% 21.01% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 129,573 125,949 121,846 119,163 126,034 166,325 153,429 -2.77%
NOSH 125,800 127,222 126,923 126,769 126,034 126,965 126,801 -0.13%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.39% 1.73% 1.14% -5.79% 1.01% 7.61% 6.34% -
ROE 2.36% 3.06% 1.86% -7.51% 0.89% 9.17% 11.80% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 252.90 146.22 152.26 149.02 92.76 154.64 224.95 1.96%
EPS 2.43 3.03 1.79 -7.06 0.89 12.02 14.28 -25.53%
DPS 0.00 0.00 0.00 0.00 6.00 11.00 3.00 -
NAPS 1.03 0.99 0.96 0.94 1.00 1.31 1.21 -2.64%
Adjusted Per Share Value based on latest NOSH - 126,769
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 102.08 59.69 62.01 60.62 37.51 63.00 91.52 1.83%
EPS 0.98 1.24 0.73 -2.87 0.36 4.90 5.81 -25.64%
DPS 0.00 0.00 0.00 0.00 2.44 4.48 1.22 -
NAPS 0.4157 0.4041 0.391 0.3823 0.4044 0.5337 0.4923 -2.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.20 0.23 0.28 0.34 0.42 0.77 0.87 -
P/RPS 0.08 0.16 0.18 0.23 0.45 0.50 0.39 -23.18%
P/EPS 8.23 7.58 15.66 -4.82 47.43 6.41 6.09 5.14%
EY 12.15 13.19 6.38 -20.75 2.11 15.61 16.41 -4.88%
DY 0.00 0.00 0.00 0.00 14.29 14.29 3.45 -
P/NAPS 0.19 0.23 0.29 0.36 0.42 0.59 0.72 -19.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 24/05/12 25/05/11 21/05/10 29/05/09 28/05/08 30/05/07 -
Price 0.265 0.20 0.24 0.30 0.31 0.69 0.89 -
P/RPS 0.10 0.14 0.16 0.20 0.33 0.45 0.40 -20.61%
P/EPS 10.91 6.59 13.43 -4.25 35.01 5.74 6.23 9.77%
EY 9.17 15.17 7.45 -23.52 2.86 17.42 16.04 -8.89%
DY 0.00 0.00 0.00 0.00 19.35 15.94 3.37 -
P/NAPS 0.26 0.20 0.25 0.32 0.31 0.53 0.74 -15.98%

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