[AEON] YoY Cumulative Quarter Result on 31-Aug-2005 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ--%
YoY- 12.67%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Revenue 1,580,992 1,326,322 660,997 874,221 0 819,498 698,407 18.40%
PBT 69,314 62,059 24,000 34,698 0 31,031 29,976 18.92%
Tax -24,777 -22,245 -9,763 -13,226 0 -11,974 -11,159 17.93%
NP 44,537 39,814 14,237 21,472 0 19,057 18,817 19.50%
-
NP to SH 44,537 39,814 14,237 21,472 0 19,057 18,817 19.50%
-
Tax Rate 35.75% 35.84% 40.68% 38.12% - 38.59% 37.23% -
Total Cost 1,536,455 1,286,508 646,760 852,749 0 800,441 679,590 18.37%
-
Net Worth 807,211 724,688 635,486 570,596 0 518,539 467,792 11.94%
Dividend
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Net Worth 807,211 724,688 635,486 570,596 0 518,539 467,792 11.94%
NOSH 350,961 175,469 175,548 175,568 175,388 87,739 87,765 33.19%
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
NP Margin 2.82% 3.00% 2.15% 2.46% 0.00% 2.33% 2.69% -
ROE 5.52% 5.49% 2.24% 3.76% 0.00% 3.68% 4.02% -
Per Share
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
RPS 450.47 755.87 376.53 497.94 0.00 934.01 795.76 -11.10%
EPS 12.69 22.69 8.11 12.23 0.00 21.72 21.44 -10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 4.13 3.62 3.25 0.00 5.91 5.33 -15.95%
Adjusted Per Share Value based on latest NOSH - 175,443
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
RPS 112.61 94.47 47.08 62.27 0.00 58.37 49.74 18.40%
EPS 3.17 2.84 1.01 1.53 0.00 1.36 1.34 19.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5749 0.5162 0.4526 0.4064 0.00 0.3693 0.3332 11.94%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/08/05 30/06/05 30/08/04 29/08/03 -
Price 4.14 4.78 2.92 2.53 2.33 2.65 1.91 -
P/RPS 0.92 0.63 0.78 0.51 0.00 0.28 0.24 32.03%
P/EPS 32.62 21.07 36.00 20.69 0.00 12.20 8.91 30.78%
EY 3.07 4.75 2.78 4.83 0.00 8.20 11.23 -23.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.16 0.81 0.78 0.00 0.45 0.36 39.49%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Date 15/08/08 14/08/07 10/08/06 20/10/05 - 20/10/04 22/10/03 -
Price 3.82 4.75 2.92 2.60 0.00 2.49 2.19 -
P/RPS 0.85 0.63 0.78 0.52 0.00 0.27 0.28 25.81%
P/EPS 30.10 20.93 36.00 21.26 0.00 11.46 10.21 25.05%
EY 3.32 4.78 2.78 4.70 0.00 8.72 9.79 -20.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.15 0.81 0.80 0.00 0.42 0.41 33.53%

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