[AEON] QoQ Quarter Result on 31-May-2002 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-May-2002 [#1]
Profit Trend
QoQ- -78.01%
YoY- 53.0%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 406,845 349,910 322,657 288,856 385,114 294,056 279,452 28.54%
PBT 43,201 19,485 16,715 11,432 42,950 15,925 13,700 115.49%
Tax -12,943 -6,870 -5,911 -4,665 -12,177 -5,760 -5,072 87.06%
NP 30,258 12,615 10,804 6,767 30,773 10,165 8,628 131.35%
-
NP to SH 30,258 12,615 10,804 6,767 30,773 10,165 8,628 131.35%
-
Tax Rate 29.96% 35.26% 35.36% 40.81% 28.35% 36.17% 37.02% -
Total Cost 376,587 337,295 311,853 282,089 354,341 283,891 270,824 24.65%
-
Net Worth 474,659 444,864 432,686 434,457 427,329 396,768 386,197 14.78%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 17,547 - - - 17,549 - - -
Div Payout % 57.99% - - - 57.03% - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 474,659 444,864 432,686 434,457 427,329 396,768 386,197 14.78%
NOSH 87,737 87,744 87,766 87,769 87,747 87,780 87,772 -0.02%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 7.44% 3.61% 3.35% 2.34% 7.99% 3.46% 3.09% -
ROE 6.37% 2.84% 2.50% 1.56% 7.20% 2.56% 2.23% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 463.71 398.78 367.63 329.11 438.89 334.99 318.38 28.57%
EPS 34.48 14.38 12.31 7.71 35.07 11.58 9.83 131.38%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 5.41 5.07 4.93 4.95 4.87 4.52 4.40 14.81%
Adjusted Per Share Value based on latest NOSH - 87,769
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 28.98 24.92 22.98 20.57 27.43 20.94 19.90 28.56%
EPS 2.16 0.90 0.77 0.48 2.19 0.72 0.61 132.85%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.3381 0.3169 0.3082 0.3094 0.3044 0.2826 0.2751 14.78%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 1.64 1.60 1.65 1.76 1.29 1.14 1.15 -
P/RPS 0.35 0.40 0.45 0.53 0.29 0.34 0.36 -1.86%
P/EPS 4.76 11.13 13.40 22.83 3.68 9.84 11.70 -45.18%
EY 21.03 8.99 7.46 4.38 27.19 10.16 8.55 82.51%
DY 12.20 0.00 0.00 0.00 15.50 0.00 0.00 -
P/NAPS 0.30 0.32 0.33 0.36 0.26 0.25 0.26 10.03%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 24/04/03 29/01/03 11/11/02 30/07/02 24/04/02 11/01/02 26/10/01 -
Price 1.69 1.70 1.59 1.67 1.55 1.20 1.11 -
P/RPS 0.36 0.43 0.43 0.51 0.35 0.36 0.35 1.90%
P/EPS 4.90 11.82 12.92 21.66 4.42 10.36 11.29 -42.76%
EY 20.41 8.46 7.74 4.62 22.63 9.65 8.86 74.69%
DY 11.83 0.00 0.00 0.00 12.90 0.00 0.00 -
P/NAPS 0.31 0.34 0.32 0.34 0.32 0.27 0.25 15.46%

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