[AEON] YoY Annualized 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?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 3,329,036 2,799,728 2,036,408 1,666,308 1,549,776 1,309,292 1,155,424 19.87%
PBT 156,336 162,056 103,124 47,924 47,904 45,232 45,728 23.43%
Tax -53,712 -54,408 -36,487 -19,020 -19,416 -17,712 -18,660 19.85%
NP 102,624 107,648 66,636 28,904 28,488 27,520 27,068 25.64%
-
NP to SH 102,624 107,648 66,636 28,904 28,488 27,520 27,068 25.64%
-
Tax Rate 34.36% 33.57% 35.38% 39.69% 40.53% 39.16% 40.81% -
Total Cost 3,226,412 2,692,080 1,969,771 1,637,404 1,521,288 1,281,772 1,128,356 19.71%
-
Net Worth 816,008 733,804 626,695 570,012 519,239 468,612 434,457 11.40%
Dividend
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 816,008 733,804 626,695 570,012 519,239 468,612 434,457 11.40%
NOSH 175,485 175,551 175,544 175,388 87,709 87,755 87,769 12.59%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 3.08% 3.84% 3.27% 1.73% 1.84% 2.10% 2.34% -
ROE 12.58% 14.67% 10.63% 5.07% 5.49% 5.87% 6.23% -
Per Share
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 1,897.04 1,594.82 1,160.05 950.07 1,766.94 1,491.98 1,316.44 6.45%
EPS 58.48 61.32 37.96 16.48 32.48 31.36 30.84 11.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.65 4.18 3.57 3.25 5.92 5.34 4.95 -1.06%
Adjusted Per Share Value based on latest NOSH - 175,388
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 237.11 199.41 145.04 118.68 110.38 93.25 82.30 19.87%
EPS 7.31 7.67 4.75 2.06 2.03 1.96 1.93 25.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5812 0.5227 0.4464 0.406 0.3698 0.3338 0.3094 11.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 4.75 4.15 3.05 2.25 2.70 1.70 1.76 -
P/RPS 0.25 0.26 0.26 0.24 0.15 0.11 0.13 11.85%
P/EPS 8.12 6.77 8.03 13.65 8.31 5.42 5.71 6.21%
EY 12.31 14.78 12.45 7.32 12.03 18.45 17.52 -5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.99 0.85 0.69 0.46 0.32 0.36 19.52%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 27/05/08 25/05/07 24/04/06 21/07/05 23/07/04 23/07/03 30/07/02 -
Price 5.30 4.72 3.03 2.35 2.78 1.85 1.67 -
P/RPS 0.28 0.30 0.26 0.25 0.16 0.12 0.13 14.04%
P/EPS 9.06 7.70 7.98 14.26 8.56 5.90 5.42 9.19%
EY 11.03 12.99 12.53 7.01 11.68 16.95 18.47 -8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 0.85 0.72 0.47 0.35 0.34 23.02%

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