[AEON] QoQ Cumulative Quarter Result on 28-Feb-2005 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- 109.64%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 0 416,577 0 1,784,564 1,275,296 819,498 387,444 -
PBT 0 11,981 0 99,010 49,663 31,031 11,976 -
Tax 0 -4,755 0 -34,763 -19,016 -11,974 -4,854 -
NP 0 7,226 0 64,247 30,647 19,057 7,122 -
-
NP to SH 0 7,226 0 64,247 30,647 19,057 7,122 -
-
Tax Rate - 39.69% - 35.11% 38.29% 38.59% 40.53% -
Total Cost 0 409,351 0 1,720,317 1,244,649 800,441 380,322 -
-
Net Worth 0 570,012 0 563,323 530,091 518,539 519,239 -
Dividend
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - 21,058 - - - -
Div Payout % - - - 32.78% - - - -
Equity
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 0 570,012 0 563,323 530,091 518,539 519,239 -
NOSH 175,388 175,388 175,490 175,490 175,526 87,739 87,709 89.71%
Ratio Analysis
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 0.00% 1.73% 0.00% 3.60% 2.40% 2.33% 1.84% -
ROE 0.00% 1.27% 0.00% 11.40% 5.78% 3.68% 1.37% -
Per Share
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 0.00 237.52 0.00 1,016.90 726.55 934.01 441.74 -
EPS 0.00 4.12 0.00 36.61 17.46 21.72 8.12 -
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 0.00 3.25 0.00 3.21 3.02 5.91 5.92 -
Adjusted Per Share Value based on latest NOSH - 175,456
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 0.00 29.67 0.00 127.11 90.83 58.37 27.60 -
EPS 0.00 0.51 0.00 4.58 2.18 1.36 0.51 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.00 0.406 0.00 0.4012 0.3776 0.3693 0.3698 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 2.33 2.25 2.45 2.45 2.45 2.65 2.70 -
P/RPS 0.00 0.95 0.00 0.24 0.34 0.28 0.61 -
P/EPS 0.00 54.61 0.00 6.69 14.03 12.20 33.25 -
EY 0.00 1.83 0.00 14.94 7.13 8.20 3.01 -
DY 0.00 0.00 0.00 4.90 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.00 0.76 0.81 0.45 0.46 -
Price Multiplier on Announcement Date
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date - 21/07/05 - 28/04/05 19/01/05 20/10/04 23/07/04 -
Price 0.00 2.35 0.00 2.40 2.55 2.49 2.78 -
P/RPS 0.00 0.99 0.00 0.24 0.35 0.27 0.63 -
P/EPS 0.00 57.04 0.00 6.56 14.60 11.46 34.24 -
EY 0.00 1.75 0.00 15.25 6.85 8.72 2.92 -
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.72 0.00 0.75 0.84 0.42 0.47 -

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