[AEON] QoQ Cumulative Quarter Result on 31-Mar-2005

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 874,221 0 416,577 0 1,784,564 1,275,296 819,498 6.67%
PBT 34,698 0 11,981 0 99,010 49,663 31,031 11.81%
Tax -13,226 0 -4,755 0 -34,763 -19,016 -11,974 10.45%
NP 21,472 0 7,226 0 64,247 30,647 19,057 12.67%
-
NP to SH 21,472 0 7,226 0 64,247 30,647 19,057 12.67%
-
Tax Rate 38.12% - 39.69% - 35.11% 38.29% 38.59% -
Total Cost 852,749 0 409,351 0 1,720,317 1,244,649 800,441 6.53%
-
Net Worth 570,596 0 570,012 0 563,323 530,091 518,539 10.03%
Dividend
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - 21,058 - - -
Div Payout % - - - - 32.78% - - -
Equity
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 570,596 0 570,012 0 563,323 530,091 518,539 10.03%
NOSH 175,568 175,388 175,388 175,490 175,490 175,526 87,739 100.10%
Ratio Analysis
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 2.46% 0.00% 1.73% 0.00% 3.60% 2.40% 2.33% -
ROE 3.76% 0.00% 1.27% 0.00% 11.40% 5.78% 3.68% -
Per Share
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 497.94 0.00 237.52 0.00 1,016.90 726.55 934.01 -46.68%
EPS 12.23 0.00 4.12 0.00 36.61 17.46 21.72 -43.69%
DPS 0.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 3.25 0.00 3.25 0.00 3.21 3.02 5.91 -45.00%
Adjusted Per Share Value based on latest NOSH - 175,456
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 62.27 0.00 29.67 0.00 127.11 90.83 58.37 6.68%
EPS 1.53 0.00 0.51 0.00 4.58 2.18 1.36 12.50%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.4064 0.00 0.406 0.00 0.4012 0.3776 0.3693 10.04%
Price Multiplier on Financial Quarter End Date
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Date 30/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 30/08/04 -
Price 2.53 2.33 2.25 2.45 2.45 2.45 2.65 -
P/RPS 0.51 0.00 0.95 0.00 0.24 0.34 0.28 82.14%
P/EPS 20.69 0.00 54.61 0.00 6.69 14.03 12.20 69.59%
EY 4.83 0.00 1.83 0.00 14.94 7.13 8.20 -41.09%
DY 0.00 0.00 0.00 0.00 4.90 0.00 0.00 -
P/NAPS 0.78 0.00 0.69 0.00 0.76 0.81 0.45 73.33%
Price Multiplier on Announcement Date
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Date 20/10/05 - 21/07/05 - 28/04/05 19/01/05 20/10/04 -
Price 2.60 0.00 2.35 0.00 2.40 2.55 2.49 -
P/RPS 0.52 0.00 0.99 0.00 0.24 0.35 0.27 92.59%
P/EPS 21.26 0.00 57.04 0.00 6.56 14.60 11.46 85.51%
EY 4.70 0.00 1.75 0.00 15.25 6.85 8.72 -46.10%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.72 0.00 0.75 0.84 0.42 90.47%

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