[AEON] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 727,655 576,222 500,426 0 455,798 388,404 349,910 16.34%
PBT 29,734 57,778 28,990 0 18,632 25,462 19,485 9.13%
Tax -11,058 -8,854 -10,556 0 -7,042 -8,702 -6,870 10.34%
NP 18,676 48,924 18,434 0 11,590 16,760 12,615 8.45%
-
NP to SH 18,676 48,924 18,434 0 11,590 16,760 12,615 8.45%
-
Tax Rate 37.19% 15.32% 36.41% - 37.80% 34.18% 35.26% -
Total Cost 708,979 527,298 481,992 0 444,208 371,644 337,295 16.60%
-
Net Worth 744,231 666,826 588,132 0 530,330 484,372 444,864 11.22%
Dividend
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 744,231 666,826 588,132 0 530,330 484,372 444,864 11.22%
NOSH 175,526 175,480 175,561 175,443 175,606 87,748 87,744 15.41%
Ratio Analysis
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 2.57% 8.49% 3.68% 0.00% 2.54% 4.32% 3.61% -
ROE 2.51% 7.34% 3.13% 0.00% 2.19% 3.46% 2.84% -
Per Share
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 414.56 328.37 285.04 0.00 259.56 442.63 398.78 0.80%
EPS 10.64 27.88 10.50 0.00 6.60 19.10 14.38 -6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.24 3.80 3.35 0.00 3.02 5.52 5.07 -3.62%
Adjusted Per Share Value based on latest NOSH - 175,443
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 51.83 41.04 35.64 0.00 32.46 27.66 24.92 16.35%
EPS 1.33 3.48 1.31 0.00 0.83 1.19 0.90 8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5301 0.4749 0.4189 0.00 0.3777 0.345 0.3169 11.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/09/07 29/09/06 30/11/05 30/09/05 30/11/04 28/11/03 29/11/02 -
Price 5.25 2.92 2.70 2.62 2.45 2.25 1.60 -
P/RPS 1.27 0.89 0.95 0.00 0.94 0.51 0.40 26.98%
P/EPS 49.34 10.47 25.71 0.00 37.12 11.78 11.13 36.06%
EY 2.03 9.55 3.89 0.00 2.69 8.49 8.99 -26.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.77 0.81 0.00 0.81 0.41 0.32 32.32%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/11/07 07/11/06 12/01/06 - 19/01/05 14/01/04 29/01/03 -
Price 4.88 3.05 2.85 0.00 2.55 2.50 1.70 -
P/RPS 1.18 0.93 1.00 0.00 0.98 0.56 0.43 23.21%
P/EPS 45.86 10.94 27.14 0.00 38.64 13.09 11.82 32.36%
EY 2.18 9.14 3.68 0.00 2.59 7.64 8.46 -24.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.80 0.85 0.00 0.84 0.45 0.34 28.65%

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