[AEON] QoQ Quarter Result on 31-May-2005 [#1]

Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ--%
YoY- 1.46%
View:
Show?
Quarter Result
30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 CAGR
Revenue 0 457,644 0 416,577 0 509,268 455,798 -
PBT 0 22,717 0 11,981 0 49,347 18,632 -
Tax 0 -8,471 0 -4,755 0 -15,747 -7,042 -
NP 0 14,246 0 7,226 0 33,600 11,590 -
-
NP to SH 0 14,246 0 7,226 0 33,600 11,590 -
-
Tax Rate - 37.29% - 39.69% - 31.91% 37.80% -
Total Cost 0 443,398 0 409,351 0 475,668 444,208 -
-
Net Worth 0 570,190 0 570,012 0 563,216 530,330 -
Dividend
30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 CAGR
Div - - - - - 21,054 - -
Div Payout % - - - - - 62.66% - -
Equity
30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 CAGR
Net Worth 0 570,190 0 570,012 0 563,216 530,330 -
NOSH 175,443 175,443 175,388 175,388 175,456 175,456 175,606 -0.11%
Ratio Analysis
30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 CAGR
NP Margin 0.00% 3.11% 0.00% 1.73% 0.00% 6.60% 2.54% -
ROE 0.00% 2.50% 0.00% 1.27% 0.00% 5.97% 2.19% -
Per Share
30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 CAGR
RPS 0.00 260.85 0.00 237.52 0.00 290.25 259.56 -
EPS 0.00 8.12 0.00 4.12 0.00 19.15 6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 0.00 3.25 0.00 3.25 0.00 3.21 3.02 -
Adjusted Per Share Value based on latest NOSH - 175,388
30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 CAGR
RPS 0.00 32.60 0.00 29.67 0.00 36.27 32.46 -
EPS 0.00 1.01 0.00 0.51 0.00 2.39 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.00 0.4061 0.00 0.406 0.00 0.4012 0.3777 -
Price Multiplier on Financial Quarter End Date
30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 CAGR
Date 30/09/05 30/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 -
Price 2.62 2.53 2.33 2.25 2.45 2.45 2.45 -
P/RPS 0.00 0.97 0.00 0.95 0.00 0.84 0.94 -
P/EPS 0.00 31.16 0.00 54.61 0.00 12.79 37.12 -
EY 0.00 3.21 0.00 1.83 0.00 7.82 2.69 -
DY 0.00 0.00 0.00 0.00 0.00 4.90 0.00 -
P/NAPS 0.00 0.78 0.00 0.69 0.00 0.76 0.81 -
Price Multiplier on Announcement Date
30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 CAGR
Date - 20/10/05 - 21/07/05 - 28/04/05 19/01/05 -
Price 0.00 2.60 0.00 2.35 0.00 2.40 2.55 -
P/RPS 0.00 1.00 0.00 0.99 0.00 0.83 0.98 -
P/EPS 0.00 32.02 0.00 57.04 0.00 12.53 38.64 -
EY 0.00 3.12 0.00 1.75 0.00 7.98 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.00 0.80 0.00 0.72 0.00 0.75 0.84 -

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