[AEON] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -22.11%
YoY- -36.04%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Revenue 958,070 874,221 874,221 925,845 1,381,643 1,397,120 1,784,564 -56.20%
PBT 51,707 34,698 34,698 61,328 79,960 87,034 99,010 -57.77%
Tax -19,027 -13,226 -13,226 -20,502 -27,544 -29,909 -34,763 -55.06%
NP 32,680 21,472 21,472 40,826 52,416 57,125 64,247 -59.22%
-
NP to SH 32,680 21,472 21,472 40,826 52,416 57,125 64,247 -59.22%
-
Tax Rate 36.80% 38.12% 38.12% 33.43% 34.45% 34.36% 35.11% -
Total Cost 925,390 852,749 852,749 885,019 1,329,227 1,339,995 1,720,317 -56.08%
-
Net Worth 588,132 0 570,190 0 570,012 0 563,216 5.91%
Dividend
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Div - - - 21,054 21,054 21,054 21,054 -
Div Payout % - - - 51.57% 40.17% 36.86% 32.77% -
Equity
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Net Worth 588,132 0 570,190 0 570,012 0 563,216 5.91%
NOSH 175,561 175,443 175,443 175,388 175,388 175,456 175,456 0.07%
Ratio Analysis
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
NP Margin 3.41% 2.46% 2.46% 4.41% 3.79% 4.09% 3.60% -
ROE 5.56% 0.00% 3.77% 0.00% 9.20% 0.00% 11.41% -
Per Share
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
RPS 545.72 498.29 498.29 527.88 787.76 796.28 1,017.10 -56.23%
EPS 18.61 12.24 12.24 23.28 29.89 32.56 36.62 -59.27%
DPS 0.00 0.00 0.00 12.00 12.00 12.00 12.00 -
NAPS 3.35 0.00 3.25 0.00 3.25 0.00 3.21 5.82%
Adjusted Per Share Value based on latest NOSH - 175,388
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
RPS 68.24 62.27 62.27 65.94 98.41 99.51 127.11 -56.20%
EPS 2.33 1.53 1.53 2.91 3.73 4.07 4.58 -59.22%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 1.50 -
NAPS 0.4189 0.00 0.4061 0.00 0.406 0.00 0.4012 5.89%
Price Multiplier on Financial Quarter End Date
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Date 30/11/05 30/09/05 30/08/05 30/06/05 31/05/05 31/03/05 28/02/05 -
Price 2.70 2.62 2.53 2.33 2.25 2.45 2.45 -
P/RPS 0.49 0.53 0.51 0.44 0.29 0.31 0.24 157.88%
P/EPS 14.50 21.41 20.67 10.01 7.53 7.53 6.69 179.18%
EY 6.89 4.67 4.84 9.99 13.28 13.29 14.95 -64.23%
DY 0.00 0.00 0.00 5.15 5.33 4.90 4.90 -
P/NAPS 0.81 0.00 0.78 0.00 0.69 0.00 0.76 8.82%
Price Multiplier on Announcement Date
30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Date - - - - - - 28/04/05 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 6.55 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 15.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -

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