[AEON] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Revenue 1,832,862 0 1,748,442 0 1,666,308 0 1,784,564 3.60%
PBT 84,917 0 69,396 0 47,924 0 99,010 -18.43%
Tax -31,709 0 -26,452 0 -19,020 0 -34,763 -11.48%
NP 53,208 0 42,944 0 28,904 0 64,247 -22.13%
-
NP to SH 53,208 0 42,944 0 28,904 0 64,247 -22.13%
-
Tax Rate 37.34% - 38.12% - 39.69% - 35.11% -
Total Cost 1,779,654 0 1,705,498 0 1,637,404 0 1,720,317 4.60%
-
Net Worth 587,885 0 570,596 0 570,012 0 563,323 5.82%
Dividend
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Div - - - - - - 21,058 -
Div Payout % - - - - - - 32.78% -
Equity
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Net Worth 587,885 0 570,596 0 570,012 0 563,323 5.82%
NOSH 175,488 175,568 175,568 175,388 175,388 175,490 175,490 -0.00%
Ratio Analysis
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
NP Margin 2.90% 0.00% 2.46% 0.00% 1.73% 0.00% 3.60% -
ROE 9.05% 0.00% 7.53% 0.00% 5.07% 0.00% 11.40% -
Per Share
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
RPS 1,044.44 0.00 995.88 0.00 950.07 0.00 1,016.90 3.61%
EPS 30.32 0.00 24.46 0.00 16.48 0.00 36.61 -22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 3.35 0.00 3.25 0.00 3.25 0.00 3.21 5.82%
Adjusted Per Share Value based on latest NOSH - 175,388
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
RPS 130.55 0.00 124.53 0.00 118.68 0.00 127.11 3.60%
EPS 3.79 0.00 3.06 0.00 2.06 0.00 4.58 -22.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.4187 0.00 0.4064 0.00 0.406 0.00 0.4012 5.83%
Price Multiplier on Financial Quarter End Date
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Date 30/11/05 30/09/05 30/08/05 30/06/05 31/05/05 31/03/05 28/02/05 -
Price 2.70 2.62 2.53 2.33 2.25 2.45 2.45 -
P/RPS 0.26 0.00 0.25 0.00 0.24 0.00 0.24 11.20%
P/EPS 8.91 0.00 10.34 0.00 13.65 0.00 6.69 46.27%
EY 11.23 0.00 9.67 0.00 7.32 0.00 14.94 -31.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.90 -
P/NAPS 0.81 0.00 0.78 0.00 0.69 0.00 0.76 8.82%
Price Multiplier on Announcement Date
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Date 12/01/06 - 20/10/05 - 21/07/05 - 28/04/05 -
Price 2.85 0.00 2.60 0.00 2.35 0.00 2.40 -
P/RPS 0.27 0.00 0.26 0.00 0.25 0.00 0.24 16.92%
P/EPS 9.40 0.00 10.63 0.00 14.26 0.00 6.56 61.19%
EY 10.64 0.00 9.41 0.00 7.01 0.00 15.25 -37.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.85 0.00 0.80 0.00 0.72 0.00 0.75 18.07%

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