[AEON] YoY Quarter Result on 30-Nov-2001 [#3]

Announcement Date
11-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
30-Nov-2001 [#3]
Profit Trend
QoQ- 17.81%
YoY- 54.58%
View:
Show?
Quarter Result
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Revenue 455,798 388,404 349,910 294,056 217,307 189,960 0 -100.00%
PBT 18,632 25,462 19,485 15,925 10,386 5,864 0 -100.00%
Tax -7,042 -8,702 -6,870 -5,760 -3,810 -4,132 0 -100.00%
NP 11,590 16,760 12,615 10,165 6,576 1,732 0 -100.00%
-
NP to SH 11,590 16,760 12,615 10,165 6,576 1,732 0 -100.00%
-
Tax Rate 37.80% 34.18% 35.26% 36.17% 36.68% 70.46% - -
Total Cost 444,208 371,644 337,295 283,891 210,731 188,228 0 -100.00%
-
Net Worth 530,330 484,372 444,864 396,768 278,485 248,682 0 -100.00%
Dividend
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Net Worth 530,330 484,372 444,864 396,768 278,485 248,682 0 -100.00%
NOSH 175,606 87,748 87,744 87,780 58,505 58,513 0 -100.00%
Ratio Analysis
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
NP Margin 2.54% 4.32% 3.61% 3.46% 3.03% 0.91% 0.00% -
ROE 2.19% 3.46% 2.84% 2.56% 2.36% 0.70% 0.00% -
Per Share
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 259.56 442.63 398.78 334.99 371.43 324.64 0.00 -100.00%
EPS 6.60 19.10 14.38 11.58 11.24 2.96 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 5.52 5.07 4.52 4.76 4.25 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 87,780
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 32.46 27.66 24.92 20.94 15.48 13.53 0.00 -100.00%
EPS 0.83 1.19 0.90 0.72 0.47 0.12 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3777 0.345 0.3169 0.2826 0.1984 0.1771 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - - -
Price 2.45 2.25 1.60 1.14 1.74 0.00 0.00 -
P/RPS 0.94 0.51 0.40 0.34 0.47 0.00 0.00 -100.00%
P/EPS 37.12 11.78 11.13 9.84 15.48 0.00 0.00 -100.00%
EY 2.69 8.49 8.99 10.16 6.46 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.41 0.32 0.25 0.37 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 19/01/05 14/01/04 29/01/03 11/01/02 22/01/01 24/01/00 - -
Price 2.55 2.50 1.70 1.20 1.04 2.04 0.00 -
P/RPS 0.98 0.56 0.43 0.36 0.28 0.63 0.00 -100.00%
P/EPS 38.64 13.09 11.82 10.36 9.25 68.92 0.00 -100.00%
EY 2.59 7.64 8.46 9.65 10.81 1.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.45 0.34 0.27 0.22 0.48 0.00 -100.00%

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