[AEON] QoQ Cumulative Quarter Result on 29-Feb-2004 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- 78.73%
YoY- 5.03%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 1,275,296 819,498 387,444 1,523,781 1,086,811 698,407 327,323 146.99%
PBT 49,663 31,031 11,976 96,288 55,438 29,976 11,308 167.46%
Tax -19,016 -11,974 -4,854 -32,700 -19,861 -11,159 -4,428 163.50%
NP 30,647 19,057 7,122 63,588 35,577 18,817 6,880 169.99%
-
NP to SH 30,647 19,057 7,122 63,588 35,577 18,817 6,880 169.99%
-
Tax Rate 38.29% 38.59% 40.53% 33.96% 35.83% 37.23% 39.16% -
Total Cost 1,244,649 800,441 380,322 1,460,193 1,051,234 679,590 320,443 146.48%
-
Net Worth 530,091 518,539 519,239 512,495 484,422 467,792 468,612 8.54%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - 17,551 - - - -
Div Payout % - - - 27.60% - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 530,091 518,539 519,239 512,495 484,422 467,792 468,612 8.54%
NOSH 175,526 87,739 87,709 87,756 87,757 87,765 87,755 58.54%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 2.40% 2.33% 1.84% 4.17% 3.27% 2.69% 2.10% -
ROE 5.78% 3.68% 1.37% 12.41% 7.34% 4.02% 1.47% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 726.55 934.01 441.74 1,736.38 1,238.42 795.76 373.00 55.77%
EPS 17.46 21.72 8.12 72.46 40.54 21.44 7.84 70.28%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.02 5.91 5.92 5.84 5.52 5.33 5.34 -31.54%
Adjusted Per Share Value based on latest NOSH - 87,753
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 90.83 58.37 27.60 108.53 77.41 49.74 23.31 147.01%
EPS 2.18 1.36 0.51 4.53 2.53 1.34 0.49 169.76%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.3776 0.3693 0.3698 0.365 0.345 0.3332 0.3338 8.54%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 2.45 2.65 2.70 2.70 2.25 1.91 1.70 -
P/RPS 0.34 0.28 0.61 0.16 0.18 0.24 0.46 -18.20%
P/EPS 14.03 12.20 33.25 3.73 5.55 8.91 21.68 -25.12%
EY 7.13 8.20 3.01 26.84 18.02 11.23 4.61 33.63%
DY 0.00 0.00 0.00 7.41 0.00 0.00 0.00 -
P/NAPS 0.81 0.45 0.46 0.46 0.41 0.36 0.32 85.41%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 19/01/05 20/10/04 23/07/04 21/04/04 14/01/04 22/10/03 23/07/03 -
Price 2.55 2.49 2.78 2.80 2.50 2.19 1.85 -
P/RPS 0.35 0.27 0.63 0.16 0.20 0.28 0.50 -21.11%
P/EPS 14.60 11.46 34.24 3.86 6.17 10.21 23.60 -27.33%
EY 6.85 8.72 2.92 25.88 16.22 9.79 4.24 37.56%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.84 0.42 0.47 0.48 0.45 0.41 0.35 78.97%

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