[AEON] QoQ Cumulative Quarter Result on 31-May-2002 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-May-2002 [#1]
Profit Trend
QoQ- -87.47%
YoY- 53.0%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 1,368,268 961,423 611,513 288,856 1,200,637 815,522 521,466 90.57%
PBT 90,833 47,632 28,147 11,432 80,327 37,377 21,452 162.42%
Tax -30,288 -17,345 -10,576 -4,665 -26,338 -14,161 -8,401 135.67%
NP 60,545 30,287 17,571 6,767 53,989 23,216 13,051 178.93%
-
NP to SH 60,545 30,287 17,571 6,767 53,989 23,216 13,051 178.93%
-
Tax Rate 33.34% 36.41% 37.57% 40.81% 32.79% 37.89% 39.16% -
Total Cost 1,307,723 931,136 593,942 282,089 1,146,648 792,306 508,415 88.05%
-
Net Worth 461,552 444,931 432,692 434,457 427,314 396,584 386,176 12.65%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 17,549 - - - 17,548 - - -
Div Payout % 28.99% - - - 32.50% - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 461,552 444,931 432,692 434,457 427,314 396,584 386,176 12.65%
NOSH 87,747 87,757 87,767 87,769 87,744 87,739 87,767 -0.01%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 4.42% 3.15% 2.87% 2.34% 4.50% 2.85% 2.50% -
ROE 13.12% 6.81% 4.06% 1.56% 12.63% 5.85% 3.38% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 1,559.32 1,095.54 696.74 329.11 1,368.34 929.48 594.15 90.60%
EPS 69.00 34.52 20.02 7.71 61.53 26.46 14.87 178.98%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 5.26 5.07 4.93 4.95 4.87 4.52 4.40 12.67%
Adjusted Per Share Value based on latest NOSH - 87,769
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 97.45 68.48 43.56 20.57 85.52 58.09 37.14 90.57%
EPS 4.31 2.16 1.25 0.48 3.85 1.65 0.93 178.75%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.3287 0.3169 0.3082 0.3094 0.3044 0.2825 0.2751 12.63%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 1.64 1.60 1.65 1.76 1.29 1.14 1.15 -
P/RPS 0.11 0.15 0.24 0.53 0.09 0.12 0.19 -30.60%
P/EPS 2.38 4.64 8.24 22.83 2.10 4.31 7.73 -54.50%
EY 42.07 21.57 12.13 4.38 47.70 23.21 12.93 120.04%
DY 12.20 0.00 0.00 0.00 15.50 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.36 0.26 0.25 0.26 12.47%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 24/04/03 29/01/03 11/11/02 30/07/02 24/04/02 11/01/02 26/10/01 -
Price 1.69 1.70 1.59 1.67 1.55 1.20 1.11 -
P/RPS 0.11 0.16 0.23 0.51 0.11 0.13 0.19 -30.60%
P/EPS 2.45 4.93 7.94 21.66 2.52 4.54 7.46 -52.49%
EY 40.83 20.30 12.59 4.62 39.70 22.05 13.40 110.60%
DY 11.83 0.00 0.00 0.00 12.90 0.00 0.00 -
P/NAPS 0.32 0.34 0.32 0.34 0.32 0.27 0.25 17.94%

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