[AEON] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -83.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
Revenue 704,212 576,222 493,621 167,376 587,798 0 500,426 37.00%
PBT 58,963 57,778 15,524 8,476 48,510 0 28,990 92.39%
Tax -18,878 -8,854 -6,764 -2,999 -15,212 0 -10,556 70.88%
NP 40,085 48,924 8,760 5,477 33,298 0 18,434 104.62%
-
NP to SH 40,085 48,924 8,760 5,477 33,298 0 18,434 104.62%
-
Tax Rate 32.02% 15.32% 43.57% 35.38% 31.36% - 36.41% -
Total Cost 664,127 527,298 484,861 161,899 554,500 0 481,992 34.37%
-
Net Worth 705,524 666,826 635,494 626,695 621,375 621,489 588,132 18.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
Div 28,080 - - - 26,329 - - -
Div Payout % 70.05% - - - 79.07% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
Net Worth 705,524 666,826 635,494 626,695 621,375 621,489 588,132 18.26%
NOSH 175,503 175,480 175,551 175,544 175,529 175,561 175,561 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
NP Margin 5.69% 8.49% 1.77% 3.27% 5.66% 0.00% 3.68% -
ROE 5.68% 7.34% 1.38% 0.87% 5.36% 0.00% 3.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
RPS 401.25 328.37 281.18 95.35 334.87 0.00 285.04 37.05%
EPS 22.84 27.88 4.99 3.12 18.97 0.00 10.50 104.68%
DPS 16.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 4.02 3.80 3.62 3.57 3.54 3.54 3.35 18.29%
Adjusted Per Share Value based on latest NOSH - 175,544
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
RPS 50.16 41.04 35.16 11.92 41.87 0.00 35.64 37.02%
EPS 2.86 3.48 0.62 0.39 2.37 0.00 1.31 105.37%
DPS 2.00 0.00 0.00 0.00 1.88 0.00 0.00 -
NAPS 0.5025 0.4749 0.4526 0.4464 0.4426 0.4427 0.4189 18.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 28/02/06 30/12/05 30/11/05 -
Price 3.60 2.92 2.92 3.05 3.05 2.80 2.70 -
P/RPS 0.90 0.89 1.04 3.20 0.91 0.00 0.95 -4.86%
P/EPS 15.76 10.47 58.52 97.76 16.08 0.00 25.71 -36.30%
EY 6.34 9.55 1.71 1.02 6.22 0.00 3.89 56.86%
DY 4.44 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.90 0.77 0.81 0.85 0.86 0.79 0.81 10.19%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
Date 16/02/07 07/11/06 10/08/06 24/04/06 21/04/06 - 12/01/06 -
Price 3.90 3.05 2.92 3.03 3.03 0.00 2.85 -
P/RPS 0.97 0.93 1.04 3.18 0.90 0.00 1.00 -2.76%
P/EPS 17.08 10.94 58.52 97.12 15.97 0.00 27.14 -34.74%
EY 5.86 9.14 1.71 1.03 6.26 0.00 3.68 53.54%
DY 4.10 0.00 0.00 0.00 4.95 0.00 0.00 -
P/NAPS 0.97 0.80 0.81 0.85 0.86 0.00 0.85 12.94%

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