[AEON] QoQ Cumulative Quarter Result on 30-Nov-2001 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
11-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
30-Nov-2001 [#3]
Profit Trend
QoQ- 77.89%
YoY- 31.14%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 611,513 288,856 1,200,637 815,522 521,466 242,014 990,006 -27.40%
PBT 28,147 11,432 80,327 37,377 21,452 7,752 69,390 -45.11%
Tax -10,576 -4,665 -26,338 -14,161 -8,401 -3,329 -23,353 -40.94%
NP 17,571 6,767 53,989 23,216 13,051 4,423 46,037 -47.29%
-
NP to SH 17,571 6,767 53,989 23,216 13,051 4,423 46,037 -47.29%
-
Tax Rate 37.57% 40.81% 32.79% 37.89% 39.16% 42.94% 33.65% -
Total Cost 593,942 282,089 1,146,648 792,306 508,415 237,591 943,969 -26.51%
-
Net Worth 432,692 434,457 427,314 396,584 386,176 378,236 287,984 31.08%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - 17,548 - - - - -
Div Payout % - - 32.50% - - - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 432,692 434,457 427,314 396,584 386,176 378,236 287,984 31.08%
NOSH 87,767 87,769 87,744 87,739 87,767 87,757 67,602 18.95%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 2.87% 2.34% 4.50% 2.85% 2.50% 1.83% 4.65% -
ROE 4.06% 1.56% 12.63% 5.85% 3.38% 1.17% 15.99% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 696.74 329.11 1,368.34 929.48 594.15 275.77 1,464.46 -38.97%
EPS 20.02 7.71 61.53 26.46 14.87 5.04 68.10 -55.68%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 4.93 4.95 4.87 4.52 4.40 4.31 4.26 10.19%
Adjusted Per Share Value based on latest NOSH - 87,780
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 43.56 20.57 85.52 58.09 37.14 17.24 70.51 -27.39%
EPS 1.25 0.48 3.85 1.65 0.93 0.32 3.28 -47.34%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.3082 0.3094 0.3044 0.2825 0.2751 0.2694 0.2051 31.09%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 1.65 1.76 1.29 1.14 1.15 0.96 1.01 -
P/RPS 0.24 0.53 0.09 0.12 0.19 0.35 0.07 126.86%
P/EPS 8.24 22.83 2.10 4.31 7.73 19.05 1.48 213.14%
EY 12.13 4.38 47.70 23.21 12.93 5.25 67.43 -68.03%
DY 0.00 0.00 15.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.26 0.25 0.26 0.22 0.24 23.58%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 11/11/02 30/07/02 24/04/02 11/01/02 26/10/01 24/07/01 30/04/01 -
Price 1.59 1.67 1.55 1.20 1.11 1.05 0.98 -
P/RPS 0.23 0.51 0.11 0.13 0.19 0.38 0.07 120.53%
P/EPS 7.94 21.66 2.52 4.54 7.46 20.83 1.44 211.13%
EY 12.59 4.62 39.70 22.05 13.40 4.80 69.49 -67.88%
DY 0.00 0.00 12.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.32 0.27 0.25 0.24 0.23 24.55%

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