[AEON] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 63.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,053,977 1,326,322 699,932 1,941,431 1,237,219 660,997 167,376 431.21%
PBT 91,793 62,059 40,514 140,741 81,778 24,000 8,476 388.78%
Tax -33,303 -22,245 -13,602 -37,495 -18,617 -9,763 -2,999 397.01%
NP 58,490 39,814 26,912 103,246 63,161 14,237 5,477 384.24%
-
NP to SH 58,490 39,814 26,912 103,246 63,161 14,237 5,477 384.24%
-
Tax Rate 36.28% 35.84% 33.57% 26.64% 22.77% 40.68% 35.38% -
Total Cost 1,995,487 1,286,508 673,020 1,838,185 1,174,058 646,760 161,899 432.76%
-
Net Worth 744,067 724,688 733,804 705,505 666,884 635,486 626,695 12.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 28,079 - - - -
Div Payout % - - - 27.20% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 744,067 724,688 733,804 705,505 666,884 635,486 626,695 12.11%
NOSH 175,487 175,469 175,551 175,498 175,495 175,548 175,544 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.85% 3.00% 3.84% 5.32% 5.11% 2.15% 3.27% -
ROE 7.86% 5.49% 3.67% 14.63% 9.47% 2.24% 0.87% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,170.44 755.87 398.71 1,106.24 704.98 376.53 95.35 431.32%
EPS 33.33 22.69 15.33 58.83 35.99 8.11 3.12 384.35%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 4.24 4.13 4.18 4.02 3.80 3.62 3.57 12.13%
Adjusted Per Share Value based on latest NOSH - 175,503
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 146.29 94.47 49.85 138.28 88.12 47.08 11.92 431.24%
EPS 4.17 2.84 1.92 7.35 4.50 1.01 0.39 384.64%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.53 0.5162 0.5227 0.5025 0.475 0.4526 0.4464 12.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 5.25 4.78 4.15 3.60 2.92 2.92 3.05 -
P/RPS 0.45 0.63 1.04 0.33 0.41 0.78 3.20 -72.92%
P/EPS 15.75 21.07 27.07 6.12 8.11 36.00 97.76 -70.35%
EY 6.35 4.75 3.69 16.34 12.33 2.78 1.02 238.03%
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 1.24 1.16 0.99 0.90 0.77 0.81 0.85 28.59%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 14/08/07 25/05/07 16/02/07 07/11/06 10/08/06 24/04/06 -
Price 4.88 4.75 4.72 3.90 3.05 2.92 3.03 -
P/RPS 0.42 0.63 1.18 0.35 0.43 0.78 3.18 -74.03%
P/EPS 14.64 20.93 30.79 6.63 8.47 36.00 97.12 -71.64%
EY 6.83 4.78 3.25 15.08 11.80 2.78 1.03 252.55%
DY 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
P/NAPS 1.15 1.15 1.13 0.97 0.80 0.81 0.85 22.30%

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