[AEON] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -32.86%
YoY- 391.36%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 832,243 727,655 626,390 699,932 704,212 576,222 493,621 42.43%
PBT 67,213 29,734 21,545 40,514 58,963 57,778 15,524 169.76%
Tax -20,527 -11,058 -8,643 -13,602 -18,878 -8,854 -6,764 112.07%
NP 46,686 18,676 12,902 26,912 40,085 48,924 8,760 210.52%
-
NP to SH 46,686 18,676 12,902 26,912 40,085 48,924 8,760 210.52%
-
Tax Rate 30.54% 37.19% 40.12% 33.57% 32.02% 15.32% 43.57% -
Total Cost 785,557 708,979 613,488 673,020 664,127 527,298 484,861 38.64%
-
Net Worth 0 744,231 724,969 733,804 705,524 666,826 635,494 -
Dividend
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 28,081 - - - 28,080 - - -
Div Payout % 60.15% - - - 70.05% - - -
Equity
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 0 744,231 724,969 733,804 705,524 666,826 635,494 -
NOSH 351,022 175,526 175,537 175,551 175,503 175,480 175,551 59.87%
Ratio Analysis
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.61% 2.57% 2.06% 3.84% 5.69% 8.49% 1.77% -
ROE 0.00% 2.51% 1.78% 3.67% 5.68% 7.34% 1.38% -
Per Share
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 237.09 414.56 356.84 398.71 401.25 328.37 281.18 -10.90%
EPS 13.30 10.64 7.35 15.33 22.84 27.88 4.99 94.22%
DPS 8.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 0.00 4.24 4.13 4.18 4.02 3.80 3.62 -
Adjusted Per Share Value based on latest NOSH - 175,551
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.28 51.83 44.61 49.85 50.16 41.04 35.16 42.43%
EPS 3.33 1.33 0.92 1.92 2.86 3.48 0.62 212.15%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.00 0.5301 0.5164 0.5227 0.5025 0.4749 0.4526 -
Price Multiplier on Financial Quarter End Date
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.10 5.25 4.78 4.15 3.60 2.92 2.92 -
P/RPS 2.15 1.27 1.34 1.04 0.90 0.89 1.04 63.52%
P/EPS 38.35 49.34 65.03 27.07 15.76 10.47 58.52 -24.88%
EY 2.61 2.03 1.54 3.69 6.34 9.55 1.71 33.15%
DY 1.57 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 0.00 1.24 1.16 0.99 0.90 0.77 0.81 -
Price Multiplier on Announcement Date
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date - 22/11/07 14/08/07 25/05/07 16/02/07 07/11/06 10/08/06 -
Price 0.00 4.88 4.75 4.72 3.90 3.05 2.92 -
P/RPS 0.00 1.18 1.33 1.18 0.97 0.93 1.04 -
P/EPS 0.00 45.86 64.63 30.79 17.08 10.94 58.52 -
EY 0.00 2.18 1.55 3.25 5.86 9.14 1.71 -
DY 0.00 0.00 0.00 0.00 4.10 0.00 0.00 -
P/NAPS 0.00 1.15 1.15 1.13 0.97 0.80 0.81 -

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