[AEON] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -52.06%
YoY- 47.28%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 CAGR
Revenue 695,665 634,969 748,733 626,390 493,621 457,644 0 -
PBT 49,683 32,268 30,230 21,545 15,524 22,717 0 -
Tax -15,802 -12,868 -11,349 -8,643 -6,764 -8,471 0 -
NP 33,881 19,400 18,881 12,902 8,760 14,246 0 -
-
NP to SH 33,881 19,400 18,881 12,902 8,760 14,246 0 -
-
Tax Rate 31.81% 39.88% 37.54% 40.12% 43.57% 37.29% - -
Total Cost 661,784 615,569 729,852 613,488 484,861 443,398 0 -
-
Net Worth 1,035,740 894,574 807,180 724,969 635,494 570,190 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 CAGR
Net Worth 1,035,740 894,574 807,180 724,969 635,494 570,190 0 -
NOSH 351,098 350,813 350,947 175,537 175,551 175,443 175,388 14.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 CAGR
NP Margin 4.87% 3.06% 2.52% 2.06% 1.77% 3.11% 0.00% -
ROE 3.27% 2.17% 2.34% 1.78% 1.38% 2.50% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 CAGR
RPS 198.14 181.00 213.35 356.84 281.18 260.85 0.00 -
EPS 9.65 5.53 5.38 7.35 4.99 8.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.55 2.30 4.13 3.62 3.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 175,537
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 CAGR
RPS 49.55 45.23 53.33 44.61 35.16 32.60 0.00 -
EPS 2.41 1.38 1.34 0.92 0.62 1.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7377 0.6372 0.5749 0.5164 0.4526 0.4061 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/08/05 30/06/05 -
Price 4.90 4.28 4.14 4.78 2.92 2.53 2.33 -
P/RPS 2.47 2.36 1.94 1.34 1.04 0.97 0.00 -
P/EPS 50.78 77.40 76.95 65.03 58.52 31.16 0.00 -
EY 1.97 1.29 1.30 1.54 1.71 3.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.68 1.80 1.16 0.81 0.78 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 CAGR
Date 26/08/10 13/08/09 15/08/08 14/08/07 10/08/06 20/10/05 - -
Price 5.06 4.78 3.82 4.75 2.92 2.60 0.00 -
P/RPS 2.55 2.64 1.79 1.33 1.04 1.00 0.00 -
P/EPS 52.44 86.44 71.00 64.63 58.52 32.02 0.00 -
EY 1.91 1.16 1.41 1.55 1.71 3.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.87 1.66 1.15 0.81 0.80 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