[AEON] QoQ Cumulative Quarter Result on 31-Aug-2002 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-Aug-2002 [#2]
Profit Trend
QoQ- 159.66%
YoY- 34.63%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 327,323 1,368,268 961,423 611,513 288,856 1,200,637 815,522 -45.61%
PBT 11,308 90,833 47,632 28,147 11,432 80,327 37,377 -54.96%
Tax -4,428 -30,288 -17,345 -10,576 -4,665 -26,338 -14,161 -53.96%
NP 6,880 60,545 30,287 17,571 6,767 53,989 23,216 -55.58%
-
NP to SH 6,880 60,545 30,287 17,571 6,767 53,989 23,216 -55.58%
-
Tax Rate 39.16% 33.34% 36.41% 37.57% 40.81% 32.79% 37.89% -
Total Cost 320,443 1,307,723 931,136 593,942 282,089 1,146,648 792,306 -45.34%
-
Net Worth 468,612 461,552 444,931 432,692 434,457 427,314 396,584 11.77%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - 17,549 - - - 17,548 - -
Div Payout % - 28.99% - - - 32.50% - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 468,612 461,552 444,931 432,692 434,457 427,314 396,584 11.77%
NOSH 87,755 87,747 87,757 87,767 87,769 87,744 87,739 0.01%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 2.10% 4.42% 3.15% 2.87% 2.34% 4.50% 2.85% -
ROE 1.47% 13.12% 6.81% 4.06% 1.56% 12.63% 5.85% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 373.00 1,559.32 1,095.54 696.74 329.11 1,368.34 929.48 -45.62%
EPS 7.84 69.00 34.52 20.02 7.71 61.53 26.46 -55.58%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 5.34 5.26 5.07 4.93 4.95 4.87 4.52 11.76%
Adjusted Per Share Value based on latest NOSH - 87,766
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 23.31 97.45 68.48 43.56 20.57 85.52 58.09 -45.62%
EPS 0.49 4.31 2.16 1.25 0.48 3.85 1.65 -55.52%
DPS 0.00 1.25 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.3338 0.3287 0.3169 0.3082 0.3094 0.3044 0.2825 11.77%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 1.70 1.64 1.60 1.65 1.76 1.29 1.14 -
P/RPS 0.46 0.11 0.15 0.24 0.53 0.09 0.12 145.13%
P/EPS 21.68 2.38 4.64 8.24 22.83 2.10 4.31 193.86%
EY 4.61 42.07 21.57 12.13 4.38 47.70 23.21 -65.99%
DY 0.00 12.20 0.00 0.00 0.00 15.50 0.00 -
P/NAPS 0.32 0.31 0.32 0.33 0.36 0.26 0.25 17.90%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 23/07/03 24/04/03 29/01/03 11/11/02 30/07/02 24/04/02 11/01/02 -
Price 1.85 1.69 1.70 1.59 1.67 1.55 1.20 -
P/RPS 0.50 0.11 0.16 0.23 0.51 0.11 0.13 145.68%
P/EPS 23.60 2.45 4.93 7.94 21.66 2.52 4.54 200.38%
EY 4.24 40.83 20.30 12.59 4.62 39.70 22.05 -66.71%
DY 0.00 11.83 0.00 0.00 0.00 12.90 0.00 -
P/NAPS 0.35 0.32 0.34 0.32 0.34 0.32 0.27 18.90%

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