[AEON] QoQ Annualized Quarter Result on 28-Feb-2006 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
21-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
QoQ--%
YoY- 13.94%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
Revenue 1,649,625 1,321,994 2,036,408 1,962,445 0 1,832,862 0 -
PBT 109,037 48,000 103,124 112,198 0 84,917 0 -
Tax -24,822 -19,526 -36,487 -38,994 0 -31,709 0 -
NP 84,214 28,474 66,636 73,204 0 53,208 0 -
-
NP to SH 84,214 28,474 66,636 73,204 0 53,208 0 -
-
Tax Rate 22.76% 40.68% 35.38% 34.75% - 37.34% - -
Total Cost 1,565,410 1,293,520 1,969,771 1,889,241 0 1,779,654 0 -
-
Net Worth 666,884 635,486 626,695 621,295 621,227 587,885 0 -
Dividend
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
Div - - - 26,326 - - - -
Div Payout % - - - 35.96% - - - -
Equity
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
Net Worth 666,884 635,486 626,695 621,295 621,227 587,885 0 -
NOSH 175,495 175,548 175,544 175,507 175,488 175,488 175,568 -0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
NP Margin 5.11% 2.15% 3.27% 3.73% 0.00% 2.90% 0.00% -
ROE 12.63% 4.48% 10.63% 11.78% 0.00% 9.05% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
RPS 939.98 753.06 1,160.05 1,118.16 0.00 1,044.44 0.00 -
EPS 47.99 16.22 37.96 41.71 0.00 30.32 0.00 -
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.80 3.62 3.57 3.54 3.54 3.35 0.00 -
Adjusted Per Share Value based on latest NOSH - 175,529
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
RPS 117.49 94.16 145.04 139.78 0.00 130.55 0.00 -
EPS 6.00 2.03 4.75 5.21 0.00 3.79 0.00 -
DPS 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
NAPS 0.475 0.4526 0.4464 0.4425 0.4425 0.4187 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
Date 29/09/06 30/06/06 31/03/06 28/02/06 30/12/05 30/11/05 30/09/05 -
Price 2.92 2.92 3.05 3.05 2.80 2.70 2.62 -
P/RPS 0.31 0.39 0.26 0.27 0.00 0.26 0.00 -
P/EPS 6.09 18.00 8.03 7.31 0.00 8.91 0.00 -
EY 16.43 5.55 12.45 13.68 0.00 11.23 0.00 -
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.85 0.86 0.79 0.81 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
Date 07/11/06 10/08/06 24/04/06 21/04/06 - 12/01/06 - -
Price 3.05 2.92 3.03 3.03 0.00 2.85 0.00 -
P/RPS 0.32 0.39 0.26 0.27 0.00 0.27 0.00 -
P/EPS 6.36 18.00 7.98 7.26 0.00 9.40 0.00 -
EY 15.73 5.55 12.53 13.77 0.00 10.64 0.00 -
DY 0.00 0.00 0.00 4.95 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.85 0.86 0.00 0.85 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