[AEON] QoQ Quarter Result on 30-Nov-2000 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2001
Quarter
30-Nov-2000 [#3]
Profit Trend
QoQ- 20.09%
YoY- 279.68%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Revenue 279,452 242,014 344,986 217,307 214,683 213,030 284,590 -1.20%
PBT 13,700 7,752 41,028 10,386 8,852 9,124 30,954 -41.83%
Tax -5,072 -3,329 -12,694 -3,810 -3,376 -3,473 -8,915 -31.26%
NP 8,628 4,423 28,334 6,576 5,476 5,651 22,039 -46.39%
-
NP to SH 8,628 4,423 28,334 6,576 5,476 5,651 22,039 -46.39%
-
Tax Rate 37.02% 42.94% 30.94% 36.68% 38.14% 38.06% 28.80% -
Total Cost 270,824 237,591 316,652 210,731 209,207 207,379 262,551 2.08%
-
Net Worth 386,197 378,236 249,231 278,485 272,044 266,170 260,349 29.97%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Div - - 11,701 - - - 11,701 -
Div Payout % - - 41.30% - - - 53.09% -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Net Worth 386,197 378,236 249,231 278,485 272,044 266,170 260,349 29.97%
NOSH 87,772 87,757 58,505 58,505 58,504 58,498 58,505 30.95%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
NP Margin 3.09% 1.83% 8.21% 3.03% 2.55% 2.65% 7.74% -
ROE 2.23% 1.17% 11.37% 2.36% 2.01% 2.12% 8.47% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 318.38 275.77 589.67 371.43 366.95 364.16 486.43 -24.55%
EPS 9.83 5.04 48.43 11.24 9.36 9.66 37.67 -59.06%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 4.40 4.31 4.26 4.76 4.65 4.55 4.45 -0.74%
Adjusted Per Share Value based on latest NOSH - 58,505
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 19.90 17.24 24.57 15.48 15.29 15.17 20.27 -1.21%
EPS 0.61 0.32 2.02 0.47 0.39 0.40 1.57 -46.66%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.83 -
NAPS 0.2751 0.2694 0.1775 0.1984 0.1938 0.1896 0.1854 29.99%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 -
Price 1.15 0.96 1.01 1.74 1.88 2.03 2.04 -
P/RPS 0.36 0.35 0.17 0.47 0.51 0.56 0.42 -9.74%
P/EPS 11.70 19.05 2.09 15.48 20.09 21.01 5.42 66.79%
EY 8.55 5.25 47.95 6.46 4.98 4.76 18.47 -40.07%
DY 0.00 0.00 19.80 0.00 0.00 0.00 9.80 -
P/NAPS 0.26 0.22 0.24 0.37 0.40 0.45 0.46 -31.56%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 26/10/01 24/07/01 30/04/01 22/01/01 25/10/00 25/07/00 24/04/00 -
Price 1.11 1.05 0.98 1.04 1.85 2.00 2.04 -
P/RPS 0.35 0.38 0.17 0.28 0.50 0.55 0.42 -11.41%
P/EPS 11.29 20.83 2.02 9.25 19.76 20.70 5.42 62.88%
EY 8.86 4.80 49.42 10.81 5.06 4.83 18.47 -38.63%
DY 0.00 0.00 20.41 0.00 0.00 0.00 9.80 -
P/NAPS 0.25 0.24 0.23 0.22 0.40 0.44 0.46 -33.32%

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