[AEON] QoQ Quarter Result on 31-Aug-2004 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 67.58%
YoY- -0.02%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 0 509,268 455,798 432,054 387,444 436,970 388,404 -
PBT 0 49,347 18,632 19,055 11,976 40,850 25,462 -
Tax 0 -15,747 -7,042 -7,120 -4,854 -12,839 -8,702 -
NP 0 33,600 11,590 11,935 7,122 28,011 16,760 -
-
NP to SH 0 33,600 11,590 11,935 7,122 28,011 16,760 -
-
Tax Rate - 31.91% 37.80% 37.37% 40.53% 31.43% 34.18% -
Total Cost 0 475,668 444,208 420,119 380,322 408,959 371,644 -
-
Net Worth 0 563,216 530,330 518,645 519,239 512,481 484,372 -
Dividend
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - 21,054 - - - 17,550 - -
Div Payout % - 62.66% - - - 62.66% - -
Equity
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 0 563,216 530,330 518,645 519,239 512,481 484,372 -
NOSH 175,456 175,456 175,606 87,757 87,709 87,753 87,748 68.09%
Ratio Analysis
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 0.00% 6.60% 2.54% 2.76% 1.84% 6.41% 4.32% -
ROE 0.00% 5.97% 2.19% 2.30% 1.37% 5.47% 3.46% -
Per Share
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 0.00 290.25 259.56 492.33 441.74 497.95 442.63 -
EPS 0.00 19.15 6.60 13.60 8.12 31.92 19.10 -
DPS 0.00 12.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 0.00 3.21 3.02 5.91 5.92 5.84 5.52 -
Adjusted Per Share Value based on latest NOSH - 87,757
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 0.00 36.27 32.46 30.77 27.60 31.12 27.66 -
EPS 0.00 2.39 0.83 0.85 0.51 2.00 1.19 -
DPS 0.00 1.50 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.00 0.4012 0.3777 0.3694 0.3698 0.365 0.345 -
Price Multiplier on Financial Quarter End Date
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/03/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 2.45 2.45 2.45 2.65 2.70 2.70 2.25 -
P/RPS 0.00 0.84 0.94 0.54 0.61 0.54 0.51 -
P/EPS 0.00 12.79 37.12 19.49 33.25 8.46 11.78 -
EY 0.00 7.82 2.69 5.13 3.01 11.82 8.49 -
DY 0.00 4.90 0.00 0.00 0.00 7.41 0.00 -
P/NAPS 0.00 0.76 0.81 0.45 0.46 0.46 0.41 -
Price Multiplier on Announcement Date
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date - 28/04/05 19/01/05 20/10/04 23/07/04 21/04/04 14/01/04 -
Price 0.00 2.40 2.55 2.49 2.78 2.80 2.50 -
P/RPS 0.00 0.83 0.98 0.51 0.63 0.56 0.56 -
P/EPS 0.00 12.53 38.64 18.31 34.24 8.77 13.09 -
EY 0.00 7.98 2.59 5.46 2.92 11.40 7.64 -
DY 0.00 5.00 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.00 0.75 0.84 0.42 0.47 0.48 0.45 -

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