[AEON] QoQ Quarter Result on 28-Feb-2003 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#4]
Profit Trend
QoQ- 139.86%
YoY- -1.67%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 388,404 371,084 327,323 406,845 349,910 322,657 288,856 21.80%
PBT 25,462 18,668 11,308 43,201 19,485 16,715 11,432 70.46%
Tax -8,702 -6,731 -4,428 -12,943 -6,870 -5,911 -4,665 51.47%
NP 16,760 11,937 6,880 30,258 12,615 10,804 6,767 82.95%
-
NP to SH 16,760 11,937 6,880 30,258 12,615 10,804 6,767 82.95%
-
Tax Rate 34.18% 36.06% 39.16% 29.96% 35.26% 35.36% 40.81% -
Total Cost 371,644 359,147 320,443 376,587 337,295 311,853 282,089 20.15%
-
Net Worth 484,372 467,825 468,612 474,659 444,864 432,686 434,457 7.51%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - 17,547 - - - -
Div Payout % - - - 57.99% - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 484,372 467,825 468,612 474,659 444,864 432,686 434,457 7.51%
NOSH 87,748 87,772 87,755 87,737 87,744 87,766 87,769 -0.01%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 4.32% 3.22% 2.10% 7.44% 3.61% 3.35% 2.34% -
ROE 3.46% 2.55% 1.47% 6.37% 2.84% 2.50% 1.56% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 442.63 422.78 373.00 463.71 398.78 367.63 329.11 21.82%
EPS 19.10 13.60 7.84 34.48 14.38 12.31 7.71 82.98%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 5.52 5.33 5.34 5.41 5.07 4.93 4.95 7.52%
Adjusted Per Share Value based on latest NOSH - 87,737
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 27.66 26.43 23.31 28.98 24.92 22.98 20.57 21.80%
EPS 1.19 0.85 0.49 2.16 0.90 0.77 0.48 83.07%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.345 0.3332 0.3338 0.3381 0.3169 0.3082 0.3094 7.52%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.25 1.91 1.70 1.64 1.60 1.65 1.76 -
P/RPS 0.51 0.45 0.46 0.35 0.40 0.45 0.53 -2.52%
P/EPS 11.78 14.04 21.68 4.76 11.13 13.40 22.83 -35.64%
EY 8.49 7.12 4.61 21.03 8.99 7.46 4.38 55.39%
DY 0.00 0.00 0.00 12.20 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.32 0.30 0.32 0.33 0.36 9.04%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 14/01/04 22/10/03 23/07/03 24/04/03 29/01/03 11/11/02 30/07/02 -
Price 2.50 2.19 1.85 1.69 1.70 1.59 1.67 -
P/RPS 0.56 0.52 0.50 0.36 0.43 0.43 0.51 6.42%
P/EPS 13.09 16.10 23.60 4.90 11.82 12.92 21.66 -28.49%
EY 7.64 6.21 4.24 20.41 8.46 7.74 4.62 39.79%
DY 0.00 0.00 0.00 11.83 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.35 0.31 0.34 0.32 0.34 20.52%

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