[AEON] QoQ Cumulative Quarter Result on 21-Dec-2007 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
21-Dec-2007 [#4]
Profit Trend
QoQ- 79.82%
YoY- 1.87%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,580,992 832,259 2,886,220 2,886,220 2,053,977 1,326,322 699,932 91.70%
PBT 69,314 39,084 158,980 159,006 91,793 62,059 40,514 53.55%
Tax -24,777 -13,428 -53,830 -53,830 -33,303 -22,245 -13,602 61.44%
NP 44,537 25,656 105,150 105,176 58,490 39,814 26,912 49.53%
-
NP to SH 44,537 25,656 105,150 105,176 58,490 39,814 26,912 49.53%
-
Tax Rate 35.75% 34.36% 33.86% 33.85% 36.28% 35.84% 33.57% -
Total Cost 1,536,455 806,603 2,781,070 2,781,044 1,995,487 1,286,508 673,020 93.34%
-
Net Worth 807,211 816,008 791,564 0 744,067 724,688 733,804 7.91%
Dividend
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 29,837 28,084 - - - -
Div Payout % - - 28.38% 26.70% - - - -
Equity
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 807,211 816,008 791,564 0 744,067 724,688 733,804 7.91%
NOSH 350,961 175,485 175,513 351,054 175,487 175,469 175,551 73.89%
Ratio Analysis
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.82% 3.08% 3.64% 3.64% 2.85% 3.00% 3.84% -
ROE 5.52% 3.14% 13.28% 0.00% 7.86% 5.49% 3.67% -
Per Share
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 450.47 474.26 1,644.45 822.16 1,170.44 755.87 398.71 10.23%
EPS 12.69 14.62 59.91 29.96 33.33 22.69 15.33 -14.01%
DPS 0.00 0.00 17.00 8.00 0.00 0.00 0.00 -
NAPS 2.30 4.65 4.51 0.00 4.24 4.13 4.18 -37.94%
Adjusted Per Share Value based on latest NOSH - 351,022
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 112.61 59.28 205.57 205.57 146.29 94.47 49.85 91.71%
EPS 3.17 1.83 7.49 7.49 4.17 2.84 1.92 49.25%
DPS 0.00 0.00 2.13 2.00 0.00 0.00 0.00 -
NAPS 0.5749 0.5812 0.5638 0.00 0.53 0.5162 0.5227 7.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/06/08 31/03/08 31/12/07 21/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.14 4.75 5.30 5.10 5.25 4.78 4.15 -
P/RPS 0.92 1.00 0.32 0.62 0.45 0.63 1.04 -9.32%
P/EPS 32.62 32.49 8.85 17.02 15.75 21.07 27.07 16.06%
EY 3.07 3.08 11.30 5.87 6.35 4.75 3.69 -13.66%
DY 0.00 0.00 3.21 1.57 0.00 0.00 0.00 -
P/NAPS 1.80 1.02 1.18 0.00 1.24 1.16 0.99 61.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 15/08/08 27/05/08 22/02/08 - 22/11/07 14/08/07 25/05/07 -
Price 3.82 5.30 4.80 0.00 4.88 4.75 4.72 -
P/RPS 0.85 1.12 0.29 0.00 0.42 0.63 1.18 -23.04%
P/EPS 30.10 36.25 8.01 0.00 14.64 20.93 30.79 -1.79%
EY 3.32 2.76 12.48 0.00 6.83 4.78 3.25 1.71%
DY 0.00 0.00 3.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.14 1.06 0.00 1.15 1.15 1.13 35.95%

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