[AEON] YoY Annualized Quarter Result on 31-Aug-2002 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-Aug-2002 [#2]
Profit Trend
QoQ- 29.83%
YoY- 34.63%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 0 1,638,996 1,396,814 1,223,026 1,042,932 855,426 659,328 -
PBT 0 62,062 59,952 56,294 42,904 35,952 38,458 -
Tax 0 -23,948 -22,318 -21,152 -16,802 -13,698 -8,908 -
NP 0 38,114 37,634 35,142 26,102 22,254 29,550 -
-
NP to SH 0 38,114 37,634 35,142 26,102 22,254 29,550 -
-
Tax Rate - 38.59% 37.23% 37.57% 39.16% 38.10% 23.16% -
Total Cost 0 1,600,882 1,359,180 1,187,884 1,016,830 833,172 629,778 -
-
Net Worth 0 518,539 467,792 432,692 386,176 272,032 246,249 -
Dividend
30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 0 518,539 467,792 432,692 386,176 272,032 246,249 -
NOSH 175,388 87,739 87,765 87,767 87,767 58,501 58,491 -1.15%
Ratio Analysis
30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 0.00% 2.33% 2.69% 2.87% 2.50% 2.60% 4.48% -
ROE 0.00% 7.35% 8.05% 8.12% 6.76% 8.18% 12.00% -
Per Share
30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 0.00 1,868.03 1,591.52 1,393.49 1,188.29 1,462.23 1,127.22 -
EPS 0.00 43.44 42.88 40.04 29.74 38.04 50.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 5.91 5.33 4.93 4.40 4.65 4.21 -
Adjusted Per Share Value based on latest NOSH - 87,766
30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 0.00 116.74 99.49 87.11 74.28 60.93 46.96 -
EPS 0.00 2.71 2.68 2.50 1.86 1.59 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3693 0.3332 0.3082 0.2751 0.1938 0.1754 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 30/06/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 - -
Price 2.33 2.65 1.91 1.65 1.15 1.88 0.00 -
P/RPS 0.00 0.14 0.12 0.12 0.10 0.13 0.00 -
P/EPS 0.00 6.10 4.45 4.12 3.87 4.94 0.00 -
EY 0.00 16.39 22.45 24.27 25.86 20.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.36 0.33 0.26 0.40 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date - 20/10/04 22/10/03 11/11/02 26/10/01 25/10/00 22/10/99 -
Price 0.00 2.49 2.19 1.59 1.11 1.85 0.00 -
P/RPS 0.00 0.13 0.14 0.11 0.09 0.13 0.00 -
P/EPS 0.00 5.73 5.11 3.97 3.73 4.86 0.00 -
EY 0.00 17.45 19.58 25.18 26.79 20.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.41 0.32 0.25 0.40 0.00 -

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