[AGES] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[AGES] AGESON BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 16.58%
YoY- 70.12%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 275,489 425,267 318,146 186,024 193,255 188,916 116,913 15.34%
PBT 6,829 6,544 5,799 4,921 4,056 -8,151 1,764 25.29%
Tax -1,002 -2,078 -1,363 -1,712 -1,862 -2,788 -580 9.53%
NP 5,827 4,466 4,436 3,209 2,194 -10,939 1,184 30.40%
-
NP to SH 3,362 5,909 3,057 3,860 2,269 -8,944 1,116 20.16%
-
Tax Rate 14.67% 31.75% 23.50% 34.79% 45.91% - 32.88% -
Total Cost 269,662 420,801 313,710 182,815 191,061 199,855 115,729 15.13%
-
Net Worth 149,081 135,828 129,573 125,949 121,846 119,163 126,034 2.83%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 7,607 -
Div Payout % - - - - - - 681.64% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 149,081 135,828 129,573 125,949 121,846 119,163 126,034 2.83%
NOSH 324,090 126,942 125,800 127,222 126,923 126,769 126,034 17.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.12% 1.05% 1.39% 1.73% 1.14% -5.79% 1.01% -
ROE 2.26% 4.35% 2.36% 3.06% 1.86% -7.51% 0.89% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 85.00 335.01 252.90 146.22 152.26 149.02 92.76 -1.44%
EPS 1.04 4.65 2.43 3.03 1.79 -7.06 0.89 2.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.46 1.07 1.03 0.99 0.96 0.94 1.00 -12.13%
Adjusted Per Share Value based on latest NOSH - 127,222
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 88.39 136.45 102.08 59.69 62.01 60.62 37.51 15.34%
EPS 1.08 1.90 0.98 1.24 0.73 -2.87 0.36 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
NAPS 0.4783 0.4358 0.4157 0.4041 0.391 0.3823 0.4044 2.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.17 0.315 0.20 0.23 0.28 0.34 0.42 -
P/RPS 0.20 0.09 0.08 0.16 0.18 0.23 0.45 -12.63%
P/EPS 16.39 6.77 8.23 7.58 15.66 -4.82 47.43 -16.22%
EY 6.10 14.78 12.15 13.19 6.38 -20.75 2.11 19.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.29 -
P/NAPS 0.37 0.29 0.19 0.23 0.29 0.36 0.42 -2.08%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 29/05/14 29/05/13 24/05/12 25/05/11 21/05/10 29/05/09 -
Price 0.18 0.34 0.265 0.20 0.24 0.30 0.31 -
P/RPS 0.21 0.10 0.10 0.14 0.16 0.20 0.33 -7.25%
P/EPS 17.35 7.30 10.91 6.59 13.43 -4.25 35.01 -11.03%
EY 5.76 13.69 9.17 15.17 7.45 -23.52 2.86 12.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 19.35 -
P/NAPS 0.39 0.32 0.26 0.20 0.25 0.32 0.31 3.89%

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