[AEON] QoQ Quarter Result on 31-May-2001 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
31-May-2001 [#1]
Profit Trend
QoQ- -84.39%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 385,114 294,056 279,452 242,014 344,986 217,307 214,683 47.79%
PBT 42,950 15,925 13,700 7,752 41,028 10,386 8,852 187.43%
Tax -12,177 -5,760 -5,072 -3,329 -12,694 -3,810 -3,376 135.74%
NP 30,773 10,165 8,628 4,423 28,334 6,576 5,476 217.08%
-
NP to SH 30,773 10,165 8,628 4,423 28,334 6,576 5,476 217.08%
-
Tax Rate 28.35% 36.17% 37.02% 42.94% 30.94% 36.68% 38.14% -
Total Cost 354,341 283,891 270,824 237,591 316,652 210,731 209,207 42.22%
-
Net Worth 427,329 396,768 386,197 378,236 249,231 278,485 272,044 35.24%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div 17,549 - - - 11,701 - - -
Div Payout % 57.03% - - - 41.30% - - -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 427,329 396,768 386,197 378,236 249,231 278,485 272,044 35.24%
NOSH 87,747 87,780 87,772 87,757 58,505 58,505 58,504 31.12%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 7.99% 3.46% 3.09% 1.83% 8.21% 3.03% 2.55% -
ROE 7.20% 2.56% 2.23% 1.17% 11.37% 2.36% 2.01% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 438.89 334.99 318.38 275.77 589.67 371.43 366.95 12.71%
EPS 35.07 11.58 9.83 5.04 48.43 11.24 9.36 141.81%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 4.87 4.52 4.40 4.31 4.26 4.76 4.65 3.13%
Adjusted Per Share Value based on latest NOSH - 87,757
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 27.43 20.94 19.90 17.24 24.57 15.48 15.29 47.80%
EPS 2.19 0.72 0.61 0.32 2.02 0.47 0.39 216.92%
DPS 1.25 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.3044 0.2826 0.2751 0.2694 0.1775 0.1984 0.1938 35.23%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 -
Price 1.29 1.14 1.15 0.96 1.01 1.74 1.88 -
P/RPS 0.29 0.34 0.36 0.35 0.17 0.47 0.51 -31.43%
P/EPS 3.68 9.84 11.70 19.05 2.09 15.48 20.09 -67.84%
EY 27.19 10.16 8.55 5.25 47.95 6.46 4.98 211.03%
DY 15.50 0.00 0.00 0.00 19.80 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.22 0.24 0.37 0.40 -25.02%
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 24/04/02 11/01/02 26/10/01 24/07/01 30/04/01 22/01/01 25/10/00 -
Price 1.55 1.20 1.11 1.05 0.98 1.04 1.85 -
P/RPS 0.35 0.36 0.35 0.38 0.17 0.28 0.50 -21.21%
P/EPS 4.42 10.36 11.29 20.83 2.02 9.25 19.76 -63.25%
EY 22.63 9.65 8.86 4.80 49.42 10.81 5.06 172.19%
DY 12.90 0.00 0.00 0.00 20.41 0.00 0.00 -
P/NAPS 0.32 0.27 0.25 0.24 0.23 0.22 0.40 -13.85%

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