[AEON] QoQ Cumulative Quarter Result on 28-Feb-2003 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#4]
Profit Trend
QoQ- 99.9%
YoY- 12.14%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 1,086,811 698,407 327,323 1,368,268 961,423 611,513 288,856 141.71%
PBT 55,438 29,976 11,308 90,833 47,632 28,147 11,432 186.22%
Tax -19,861 -11,159 -4,428 -30,288 -17,345 -10,576 -4,665 162.45%
NP 35,577 18,817 6,880 60,545 30,287 17,571 6,767 202.04%
-
NP to SH 35,577 18,817 6,880 60,545 30,287 17,571 6,767 202.04%
-
Tax Rate 35.83% 37.23% 39.16% 33.34% 36.41% 37.57% 40.81% -
Total Cost 1,051,234 679,590 320,443 1,307,723 931,136 593,942 282,089 140.17%
-
Net Worth 484,422 467,792 468,612 461,552 444,931 432,692 434,457 7.52%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - 17,549 - - - -
Div Payout % - - - 28.99% - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 484,422 467,792 468,612 461,552 444,931 432,692 434,457 7.52%
NOSH 87,757 87,765 87,755 87,747 87,757 87,767 87,769 -0.00%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 3.27% 2.69% 2.10% 4.42% 3.15% 2.87% 2.34% -
ROE 7.34% 4.02% 1.47% 13.12% 6.81% 4.06% 1.56% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 1,238.42 795.76 373.00 1,559.32 1,095.54 696.74 329.11 141.73%
EPS 40.54 21.44 7.84 69.00 34.52 20.02 7.71 202.07%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 5.52 5.33 5.34 5.26 5.07 4.93 4.95 7.52%
Adjusted Per Share Value based on latest NOSH - 87,737
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 77.41 49.74 23.31 97.45 68.48 43.56 20.57 141.74%
EPS 2.53 1.34 0.49 4.31 2.16 1.25 0.48 202.56%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.345 0.3332 0.3338 0.3287 0.3169 0.3082 0.3094 7.52%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.25 1.91 1.70 1.64 1.60 1.65 1.76 -
P/RPS 0.18 0.24 0.46 0.11 0.15 0.24 0.53 -51.29%
P/EPS 5.55 8.91 21.68 2.38 4.64 8.24 22.83 -61.01%
EY 18.02 11.23 4.61 42.07 21.57 12.13 4.38 156.53%
DY 0.00 0.00 0.00 12.20 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.32 0.31 0.32 0.33 0.36 9.04%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 14/01/04 22/10/03 23/07/03 24/04/03 29/01/03 11/11/02 30/07/02 -
Price 2.50 2.19 1.85 1.69 1.70 1.59 1.67 -
P/RPS 0.20 0.28 0.50 0.11 0.16 0.23 0.51 -46.39%
P/EPS 6.17 10.21 23.60 2.45 4.93 7.94 21.66 -56.67%
EY 16.22 9.79 4.24 40.83 20.30 12.59 4.62 130.82%
DY 0.00 0.00 0.00 11.83 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.35 0.32 0.34 0.32 0.34 20.52%

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