[AEON] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
Revenue 660,997 167,376 1,962,445 0 1,374,647 0 874,221 -28.59%
PBT 24,000 8,476 112,198 0 63,688 0 34,698 -35.85%
Tax -9,763 -2,999 -38,994 0 -23,782 0 -13,226 -30.62%
NP 14,237 5,477 73,204 0 39,906 0 21,472 -39.04%
-
NP to SH 14,237 5,477 73,204 0 39,906 0 21,472 -39.04%
-
Tax Rate 40.68% 35.38% 34.75% - 37.34% - 38.12% -
Total Cost 646,760 161,899 1,889,241 0 1,334,741 0 852,749 -28.32%
-
Net Worth 635,486 626,695 621,295 621,227 587,885 0 570,596 13.85%
Dividend
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
Div - - 26,326 - - - - -
Div Payout % - - 35.96% - - - - -
Equity
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
Net Worth 635,486 626,695 621,295 621,227 587,885 0 570,596 13.85%
NOSH 175,548 175,544 175,507 175,488 175,488 175,568 175,568 -0.01%
Ratio Analysis
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
NP Margin 2.15% 3.27% 3.73% 0.00% 2.90% 0.00% 2.46% -
ROE 2.24% 0.87% 11.78% 0.00% 6.79% 0.00% 3.76% -
Per Share
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
RPS 376.53 95.35 1,118.16 0.00 783.33 0.00 497.94 -28.58%
EPS 8.11 3.12 41.71 0.00 22.74 0.00 12.23 -39.03%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.57 3.54 3.54 3.35 0.00 3.25 13.86%
Adjusted Per Share Value based on latest NOSH - 175,561
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
RPS 47.08 11.92 139.78 0.00 97.91 0.00 62.27 -28.59%
EPS 1.01 0.39 5.21 0.00 2.84 0.00 1.53 -39.36%
DPS 0.00 0.00 1.88 0.00 0.00 0.00 0.00 -
NAPS 0.4526 0.4464 0.4425 0.4425 0.4187 0.00 0.4064 13.84%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
Date 30/06/06 31/03/06 28/02/06 30/12/05 30/11/05 30/09/05 30/08/05 -
Price 2.92 3.05 3.05 2.80 2.70 2.62 2.53 -
P/RPS 0.78 3.20 0.27 0.00 0.34 0.00 0.51 66.83%
P/EPS 36.00 97.76 7.31 0.00 11.87 0.00 20.69 94.87%
EY 2.78 1.02 13.68 0.00 8.42 0.00 4.83 -48.59%
DY 0.00 0.00 4.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.86 0.79 0.81 0.00 0.78 4.65%
Price Multiplier on Announcement Date
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
Date 10/08/06 24/04/06 21/04/06 - 12/01/06 - 20/10/05 -
Price 2.92 3.03 3.03 0.00 2.85 0.00 2.60 -
P/RPS 0.78 3.18 0.27 0.00 0.36 0.00 0.52 62.97%
P/EPS 36.00 97.12 7.26 0.00 12.53 0.00 21.26 88.60%
EY 2.78 1.03 13.77 0.00 7.98 0.00 4.70 -46.87%
DY 0.00 0.00 4.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.86 0.00 0.85 0.00 0.80 1.50%

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