[AEON] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
10-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 159.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
Revenue 699,932 1,941,431 1,237,219 660,997 167,376 1,962,445 0 -
PBT 40,514 140,741 81,778 24,000 8,476 112,198 0 -
Tax -13,602 -37,495 -18,617 -9,763 -2,999 -38,994 0 -
NP 26,912 103,246 63,161 14,237 5,477 73,204 0 -
-
NP to SH 26,912 103,246 63,161 14,237 5,477 73,204 0 -
-
Tax Rate 33.57% 26.64% 22.77% 40.68% 35.38% 34.75% - -
Total Cost 673,020 1,838,185 1,174,058 646,760 161,899 1,889,241 0 -
-
Net Worth 733,804 705,505 666,884 635,486 626,695 621,295 621,227 14.29%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
Div - 28,079 - - - 26,326 - -
Div Payout % - 27.20% - - - 35.96% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
Net Worth 733,804 705,505 666,884 635,486 626,695 621,295 621,227 14.29%
NOSH 175,551 175,498 175,495 175,548 175,544 175,507 175,488 0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
NP Margin 3.84% 5.32% 5.11% 2.15% 3.27% 3.73% 0.00% -
ROE 3.67% 14.63% 9.47% 2.24% 0.87% 11.78% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
RPS 398.71 1,106.24 704.98 376.53 95.35 1,118.16 0.00 -
EPS 15.33 58.83 35.99 8.11 3.12 41.71 0.00 -
DPS 0.00 16.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 4.18 4.02 3.80 3.62 3.57 3.54 3.54 14.26%
Adjusted Per Share Value based on latest NOSH - 175,551
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
RPS 49.85 138.28 88.12 47.08 11.92 139.78 0.00 -
EPS 1.92 7.35 4.50 1.01 0.39 5.21 0.00 -
DPS 0.00 2.00 0.00 0.00 0.00 1.88 0.00 -
NAPS 0.5227 0.5025 0.475 0.4526 0.4464 0.4425 0.4425 14.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 28/02/06 30/12/05 -
Price 4.15 3.60 2.92 2.92 3.05 3.05 2.80 -
P/RPS 1.04 0.33 0.41 0.78 3.20 0.27 0.00 -
P/EPS 27.07 6.12 8.11 36.00 97.76 7.31 0.00 -
EY 3.69 16.34 12.33 2.78 1.02 13.68 0.00 -
DY 0.00 4.44 0.00 0.00 0.00 4.92 0.00 -
P/NAPS 0.99 0.90 0.77 0.81 0.85 0.86 0.79 19.84%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
Date 25/05/07 16/02/07 07/11/06 10/08/06 24/04/06 21/04/06 - -
Price 4.72 3.90 3.05 2.92 3.03 3.03 0.00 -
P/RPS 1.18 0.35 0.43 0.78 3.18 0.27 0.00 -
P/EPS 30.79 6.63 8.47 36.00 97.12 7.26 0.00 -
EY 3.25 15.08 11.80 2.78 1.03 13.77 0.00 -
DY 0.00 4.10 0.00 0.00 0.00 4.95 0.00 -
P/NAPS 1.13 0.97 0.80 0.81 0.85 0.86 0.00 -

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