[AEONCR] QoQ Quarter Result on 20-Aug-2007

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2008
Quarter
20-Aug-2007
Profit Trend
QoQ- 22.98%
YoY- 4.62%
View:
Show?
Quarter Result
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
Revenue 42,315 41,535 39,542 36,663 34,057 33,389 30,354 24.81%
PBT 13,691 15,347 12,772 9,706 7,925 9,448 7,782 45.78%
Tax -3,559 -4,144 -3,427 -2,621 -2,164 -2,676 -2,257 35.51%
NP 10,132 11,203 9,345 7,085 5,761 6,772 5,525 49.87%
-
NP to SH 10,132 11,203 9,345 7,085 5,761 6,772 5,525 49.87%
-
Tax Rate 26.00% 27.00% 26.83% 27.00% 27.31% 28.32% 29.00% -
Total Cost 32,183 30,332 30,197 29,578 28,296 26,617 24,829 18.89%
-
Net Worth 192,075 173,681 123,424 0 0 89,171 0 -
Dividend
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
Div - 8,557 - 5,291 - - - -
Div Payout % - 76.39% - 74.69% - - - -
Equity
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
Net Worth 192,075 173,681 123,424 0 0 89,171 0 -
NOSH 120,047 115,020 97,955 97,994 97,976 84,124 97,960 14.53%
Ratio Analysis
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
NP Margin 23.94% 26.97% 23.63% 19.32% 16.92% 20.28% 18.20% -
ROE 5.27% 6.45% 7.57% 0.00% 0.00% 7.59% 0.00% -
Per Share
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
RPS 35.25 36.11 40.37 37.41 34.76 39.69 30.99 8.97%
EPS 8.44 9.74 9.54 7.23 5.88 8.05 5.64 30.86%
DPS 0.00 7.44 0.00 5.40 0.00 0.00 0.00 -
NAPS 1.60 1.51 1.26 0.00 0.00 1.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 97,994
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
RPS 8.29 8.14 7.75 7.18 6.67 6.54 5.95 24.77%
EPS 1.98 2.19 1.83 1.39 1.13 1.33 1.08 49.84%
DPS 0.00 1.68 0.00 1.04 0.00 0.00 0.00 -
NAPS 0.3763 0.3402 0.2418 0.00 0.00 0.1747 0.00 -
Price Multiplier on Financial Quarter End Date
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
Date 20/05/08 20/02/08 - - - - - -
Price 3.00 2.65 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.51 7.34 0.00 0.00 0.00 0.00 0.00 -
P/EPS 35.55 27.21 0.00 0.00 0.00 0.00 0.00 -
EY 2.81 3.68 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.75 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
Date 16/06/08 15/04/08 07/12/07 - - - - -
Price 2.87 2.57 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.14 7.12 0.00 0.00 0.00 0.00 0.00 -
P/EPS 34.00 26.39 0.00 0.00 0.00 0.00 0.00 -
EY 2.94 3.79 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 2.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.70 0.00 0.00 0.00 0.00 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