[AEONCR] QoQ Cumulative Quarter Result on 20-Aug-2009

Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2010
Quarter
20-Aug-2009
Profit Trend
QoQ- 110.59%
YoY- 19.4%
View:
Show?
Cumulative Result
20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 CAGR
Revenue 62,957 248,408 157,008 103,843 51,537 186,919 136,026 -40.25%
PBT 17,701 72,226 53,560 34,555 16,373 65,930 47,545 -48.34%
Tax -4,499 -17,951 -13,590 -8,863 -4,173 -17,173 -12,391 -49.19%
NP 13,202 54,275 39,970 25,692 12,200 48,757 35,154 -48.04%
-
NP to SH 13,202 54,275 39,970 25,692 12,200 48,757 35,154 -48.04%
-
Tax Rate 25.42% 24.85% 25.37% 25.65% 25.49% 26.05% 26.06% -
Total Cost 49,755 194,133 117,038 78,151 39,337 138,162 100,872 -37.65%
-
Net Worth 254,438 250,795 236,388 231,599 227,925 216,004 202,765 16.38%
Dividend
20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 CAGR
Div - 26,999 12,599 12,600 - 24,120 10,510 -
Div Payout % - 49.75% 31.52% 49.04% - 49.47% 29.90% -
Equity
20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 CAGR
Net Worth 254,438 250,795 236,388 231,599 227,925 216,004 202,765 16.38%
NOSH 120,018 119,997 119,993 120,000 119,960 120,002 119,979 0.02%
Ratio Analysis
20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 CAGR
NP Margin 20.97% 21.85% 25.46% 24.74% 23.67% 26.08% 25.84% -
ROE 5.19% 21.64% 16.91% 11.09% 5.35% 22.57% 17.34% -
Per Share
20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 CAGR
RPS 52.46 207.01 130.85 86.54 42.96 155.76 113.37 -40.25%
EPS 11.00 45.23 33.31 21.41 10.17 40.63 29.30 -48.05%
DPS 0.00 22.50 10.50 10.50 0.00 20.10 8.76 -
NAPS 2.12 2.09 1.97 1.93 1.90 1.80 1.69 16.36%
Adjusted Per Share Value based on latest NOSH - 120,035
20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 CAGR
RPS 12.33 48.66 30.76 20.34 10.10 36.62 26.65 -40.26%
EPS 2.59 10.63 7.83 5.03 2.39 9.55 6.89 -48.00%
DPS 0.00 5.29 2.47 2.47 0.00 4.73 2.06 -
NAPS 0.4985 0.4913 0.4631 0.4537 0.4465 0.4232 0.3972 16.39%
Price Multiplier on Financial Quarter End Date
20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 CAGR
Date 20/05/10 19/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 -
Price 3.20 3.29 3.33 3.10 2.36 2.22 2.25 -
P/RPS 6.10 1.59 2.54 3.58 5.49 1.43 1.98 112.16%
P/EPS 29.09 7.27 10.00 14.48 23.21 5.46 7.68 143.58%
EY 3.44 13.75 10.00 6.91 4.31 18.30 13.02 -58.92%
DY 0.00 6.84 3.15 3.39 0.00 9.05 3.89 -
P/NAPS 1.51 1.57 1.69 1.61 1.24 1.23 1.33 8.85%
Price Multiplier on Announcement Date
20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 CAGR
Date 15/06/10 19/04/10 16/12/09 17/09/09 19/06/09 17/04/09 22/12/08 -
Price 3.19 3.40 3.28 3.25 2.60 2.29 2.36 -
P/RPS 6.08 1.64 2.51 3.76 6.05 1.47 2.08 104.83%
P/EPS 29.00 7.52 9.85 15.18 25.57 5.64 8.05 135.55%
EY 3.45 13.30 10.16 6.59 3.91 17.74 12.42 -57.52%
DY 0.00 6.62 3.20 3.23 0.00 8.78 3.71 -
P/NAPS 1.50 1.63 1.66 1.68 1.37 1.27 1.40 4.72%

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