[AEON] QoQ 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- 189.91%
YoY- 19.95%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter 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 0 509,268 455,798 432,054 387,444 -
PBT 0 11,981 0 49,347 18,632 19,055 11,976 -
Tax 0 -4,755 0 -15,747 -7,042 -7,120 -4,854 -
NP 0 7,226 0 33,600 11,590 11,935 7,122 -
-
NP to SH 0 7,226 0 33,600 11,590 11,935 7,122 -
-
Tax Rate - 39.69% - 31.91% 37.80% 37.37% 40.53% -
Total Cost 0 409,351 0 475,668 444,208 420,119 380,322 -
-
Net Worth 0 570,012 0 563,216 530,330 518,645 519,239 -
Dividend
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - 21,054 - - - -
Div Payout % - - - 62.66% - - - -
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 0 563,216 530,330 518,645 519,239 -
NOSH 175,388 175,388 175,456 175,456 175,606 87,757 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% 6.60% 2.54% 2.76% 1.84% -
ROE 0.00% 1.27% 0.00% 5.97% 2.19% 2.30% 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 0.00 290.25 259.56 492.33 441.74 -
EPS 0.00 4.12 0.00 19.15 6.60 13.60 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 36.27 32.46 30.77 27.60 -
EPS 0.00 0.51 0.00 2.39 0.83 0.85 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 0.3777 0.3694 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 0.84 0.94 0.54 0.61 -
P/EPS 0.00 54.61 0.00 12.79 37.12 19.49 33.25 -
EY 0.00 1.83 0.00 7.82 2.69 5.13 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 0.83 0.98 0.51 0.63 -
P/EPS 0.00 57.04 0.00 12.53 38.64 18.31 34.24 -
EY 0.00 1.75 0.00 7.98 2.59 5.46 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