[AEON] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 16.03%
YoY- -7.9%
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,811,966 3,836,352 4,428,292 3,705,477 3,645,090 3,606,450 3,782,024 0.52%
PBT 183,653 185,116 281,028 301,327 268,234 277,790 266,980 -22.05%
Tax -58,441 -56,446 -84,732 -89,450 -85,030 -90,164 -79,480 -18.51%
NP 125,212 128,670 196,296 211,877 183,204 187,626 187,500 -23.58%
-
NP to SH 126,790 130,118 197,588 212,706 183,326 187,662 187,500 -22.94%
-
Tax Rate 31.82% 30.49% 30.15% 29.69% 31.70% 32.46% 29.77% -
Total Cost 3,686,754 3,707,682 4,231,996 3,493,600 3,461,886 3,418,824 3,594,524 1.70%
-
Net Worth 1,797,119 1,839,239 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 4.07%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 70,200 - - - -
Div Payout % - - - 33.00% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,797,119 1,839,239 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 4.07%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 351,123 151.71%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.28% 3.35% 4.43% 5.72% 5.03% 5.20% 4.96% -
ROE 7.06% 7.07% 10.83% 11.06% 10.70% 11.23% 11.08% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 271.51 273.24 315.41 263.92 259.62 256.87 1,077.12 -60.06%
EPS 9.03 9.26 14.08 15.15 13.05 13.36 53.40 -69.38%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.28 1.31 1.30 1.37 1.22 1.19 4.82 -58.65%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 271.51 273.24 315.41 263.92 259.62 256.87 269.37 0.52%
EPS 9.03 9.26 14.08 15.15 13.05 13.36 13.35 -22.92%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.28 1.31 1.30 1.37 1.22 1.19 1.2054 4.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.70 3.10 2.96 3.15 3.76 3.98 14.38 -
P/RPS 0.99 1.13 0.94 1.19 1.45 1.55 1.34 -18.26%
P/EPS 29.90 33.45 21.03 20.79 28.80 29.78 26.93 7.21%
EY 3.34 2.99 4.75 4.81 3.47 3.36 3.71 -6.75%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 2.11 2.37 2.28 2.30 3.08 3.34 2.98 -20.54%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 21/05/15 26/02/15 20/11/14 28/08/14 15/05/14 -
Price 2.75 2.79 3.16 3.19 3.51 3.93 15.06 -
P/RPS 1.01 1.02 1.00 1.21 1.35 1.53 1.40 -19.54%
P/EPS 30.45 30.10 22.45 21.06 26.88 29.40 28.20 5.24%
EY 3.28 3.32 4.45 4.75 3.72 3.40 3.55 -5.13%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 2.15 2.13 2.43 2.33 2.88 3.30 3.12 -21.96%

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