[AEONCR] YoY Quarter Result on 31-May-2017 [#1]

Announcement Date
04-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-May-2017 [#1]
Profit Trend
QoQ- -5.3%
YoY- 20.86%
View:
Show?
Quarter Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 385,272 378,588 325,718 302,282 261,638 232,439 0 -
PBT 37,086 112,668 131,763 101,869 84,116 76,266 0 -
Tax -10,807 -28,068 -32,528 -26,057 -21,389 -18,025 0 -
NP 26,279 84,600 99,235 75,812 62,727 58,241 0 -
-
NP to SH 26,279 84,600 99,235 75,812 62,727 58,241 0 -
-
Tax Rate 29.14% 24.91% 24.69% 25.58% 25.43% 23.63% - -
Total Cost 358,993 293,988 226,483 226,470 198,911 174,198 0 -
-
Net Worth 1,534,401 1,593,121 1,356,183 1,026,720 905,920 782,479 0 -
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 1,534,401 1,593,121 1,356,183 1,026,720 905,920 782,479 0 -
NOSH 253,625 250,868 249,199 144,000 152,769 153,427 144,017 9.88%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 6.82% 22.35% 30.47% 25.08% 23.97% 25.06% 0.00% -
ROE 1.71% 5.31% 7.32% 7.38% 6.92% 7.44% 0.00% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 150.90 148.29 130.89 209.92 171.26 151.50 0.00 -
EPS 10.29 32.69 38.43 50.15 41.06 37.96 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.01 6.24 5.45 7.13 5.93 5.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 144,000
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 75.45 74.14 63.79 59.20 51.24 45.52 0.00 -
EPS 5.15 16.57 19.43 14.85 12.28 11.41 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.005 3.12 2.656 2.0107 1.7742 1.5324 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 8.98 16.10 14.80 19.20 13.58 14.70 15.34 -
P/RPS 5.95 10.86 11.31 9.15 7.93 9.70 0.00 -
P/EPS 87.24 48.59 37.11 36.47 33.07 38.72 0.00 -
EY 1.15 2.06 2.69 2.74 3.02 2.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 2.58 2.72 2.69 2.29 2.88 0.00 -
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 25/06/20 27/06/19 28/06/18 04/07/17 30/06/16 25/06/15 - -
Price 9.68 16.92 13.90 19.08 12.94 14.18 0.00 -
P/RPS 6.41 11.41 10.62 9.09 7.56 9.36 0.00 -
P/EPS 94.04 51.06 34.86 36.24 31.51 37.36 0.00 -
EY 1.06 1.96 2.87 2.76 3.17 2.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.71 2.55 2.68 2.18 2.78 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