[AEON] QoQ 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?
Quarter Result
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 457,644 0 416,577 0 509,268 455,798 432,054 5.92%
PBT 22,717 0 11,981 0 49,347 18,632 19,055 19.21%
Tax -8,471 0 -4,755 0 -15,747 -7,042 -7,120 18.97%
NP 14,246 0 7,226 0 33,600 11,590 11,935 19.36%
-
NP to SH 14,246 0 7,226 0 33,600 11,590 11,935 19.36%
-
Tax Rate 37.29% - 39.69% - 31.91% 37.80% 37.37% -
Total Cost 443,398 0 409,351 0 475,668 444,208 420,119 5.54%
-
Net Worth 570,190 0 570,012 0 563,216 530,330 518,645 9.93%
Dividend
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - 21,054 - - -
Div Payout % - - - - 62.66% - - -
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 570,190 0 570,012 0 563,216 530,330 518,645 9.93%
NOSH 175,443 175,388 175,388 175,456 175,456 175,606 87,757 99.91%
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 3.11% 0.00% 1.73% 0.00% 6.60% 2.54% 2.76% -
ROE 2.50% 0.00% 1.27% 0.00% 5.97% 2.19% 2.30% -
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 260.85 0.00 237.52 0.00 290.25 259.56 492.33 -47.01%
EPS 8.12 0.00 4.12 0.00 19.15 6.60 13.60 -40.29%
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 32.60 0.00 29.67 0.00 36.27 32.46 30.77 5.94%
EPS 1.01 0.00 0.51 0.00 2.39 0.83 0.85 18.82%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.4061 0.00 0.406 0.00 0.4012 0.3777 0.3694 9.93%
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 0.97 0.00 0.95 0.00 0.84 0.94 0.54 79.62%
P/EPS 31.16 0.00 54.61 0.00 12.79 37.12 19.49 59.87%
EY 3.21 0.00 1.83 0.00 7.82 2.69 5.13 -37.42%
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 1.00 0.00 0.99 0.00 0.83 0.98 0.51 96.07%
P/EPS 32.02 0.00 57.04 0.00 12.53 38.64 18.31 74.87%
EY 3.12 0.00 1.75 0.00 7.98 2.59 5.46 -42.85%
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