[AEON] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 73.59%
YoY- 11.86%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Revenue 697,305 3,433,049 2,503,287 1,580,992 832,259 2,886,220 2,886,220 -67.12%
PBT 37,769 176,349 116,243 69,314 39,084 158,980 159,006 -67.56%
Tax -11,715 -55,745 -40,476 -24,777 -13,428 -53,830 -53,830 -69.71%
NP 26,054 120,604 75,767 44,537 25,656 105,150 105,176 -66.47%
-
NP to SH 26,054 120,604 75,767 44,537 25,656 105,150 105,176 -66.47%
-
Tax Rate 31.02% 31.61% 34.82% 35.75% 34.36% 33.86% 33.85% -
Total Cost 671,251 3,312,445 2,427,520 1,536,455 806,603 2,781,070 2,781,044 -67.15%
-
Net Worth 909,432 881,012 838,736 807,211 816,008 791,564 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Div - 31,590 - - - 29,837 28,084 -
Div Payout % - 26.19% - - - 28.38% 26.70% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Net Worth 909,432 881,012 838,736 807,211 816,008 791,564 0 -
NOSH 351,132 351,001 350,935 350,961 175,485 175,513 351,054 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
NP Margin 3.74% 3.51% 3.03% 2.82% 3.08% 3.64% 3.64% -
ROE 2.86% 13.69% 9.03% 5.52% 3.14% 13.28% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
RPS 198.59 978.07 713.32 450.47 474.26 1,644.45 822.16 -67.13%
EPS 7.42 34.36 21.59 12.69 14.62 59.91 29.96 -66.48%
DPS 0.00 9.00 0.00 0.00 0.00 17.00 8.00 -
NAPS 2.59 2.51 2.39 2.30 4.65 4.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 350,947
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
RPS 49.67 244.52 178.30 112.61 59.28 205.57 205.57 -67.12%
EPS 1.86 8.59 5.40 3.17 1.83 7.49 7.49 -66.41%
DPS 0.00 2.25 0.00 0.00 0.00 2.13 2.00 -
NAPS 0.6477 0.6275 0.5974 0.5749 0.5812 0.5638 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 -
Price 3.70 4.20 4.18 4.14 4.75 5.30 5.10 -
P/RPS 1.86 0.43 0.59 0.92 1.00 0.32 0.62 136.43%
P/EPS 49.87 12.22 19.36 32.62 32.49 8.85 17.02 132.10%
EY 2.01 8.18 5.17 3.07 3.08 11.30 5.87 -56.80%
DY 0.00 2.14 0.00 0.00 0.00 3.21 1.57 -
P/NAPS 1.43 1.67 1.75 1.80 1.02 1.18 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Date 26/05/09 20/02/09 12/11/08 15/08/08 27/05/08 22/02/08 - -
Price 4.22 3.66 4.00 3.82 5.30 4.80 0.00 -
P/RPS 2.13 0.37 0.56 0.85 1.12 0.29 0.00 -
P/EPS 56.87 10.65 18.53 30.10 36.25 8.01 0.00 -
EY 1.76 9.39 5.40 3.32 2.76 12.48 0.00 -
DY 0.00 2.46 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.63 1.46 1.67 1.66 1.14 1.06 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