[AEON] QoQ Quarter Result on 28-Feb-2006 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
21-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
QoQ--%
YoY- -0.9%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
Revenue 576,222 493,621 167,376 587,798 0 500,426 0 -
PBT 57,778 15,524 8,476 48,510 0 28,990 0 -
Tax -8,854 -6,764 -2,999 -15,212 0 -10,556 0 -
NP 48,924 8,760 5,477 33,298 0 18,434 0 -
-
NP to SH 48,924 8,760 5,477 33,298 0 18,434 0 -
-
Tax Rate 15.32% 43.57% 35.38% 31.36% - 36.41% - -
Total Cost 527,298 484,861 161,899 554,500 0 481,992 0 -
-
Net Worth 666,826 635,494 626,695 621,375 621,489 588,132 0 -
Dividend
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
Div - - - 26,329 - - - -
Div Payout % - - - 79.07% - - - -
Equity
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
Net Worth 666,826 635,494 626,695 621,375 621,489 588,132 0 -
NOSH 175,480 175,551 175,544 175,529 175,561 175,561 175,443 0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
NP Margin 8.49% 1.77% 3.27% 5.66% 0.00% 3.68% 0.00% -
ROE 7.34% 1.38% 0.87% 5.36% 0.00% 3.13% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
RPS 328.37 281.18 95.35 334.87 0.00 285.04 0.00 -
EPS 27.88 4.99 3.12 18.97 0.00 10.50 0.00 -
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.80 3.62 3.57 3.54 3.54 3.35 0.00 -
Adjusted Per Share Value based on latest NOSH - 175,529
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
RPS 41.04 35.16 11.92 41.87 0.00 35.64 0.00 -
EPS 3.48 0.62 0.39 2.37 0.00 1.31 0.00 -
DPS 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
NAPS 0.4749 0.4526 0.4464 0.4426 0.4427 0.4189 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
Date 29/09/06 30/06/06 31/03/06 28/02/06 30/12/05 30/11/05 30/09/05 -
Price 2.92 2.92 3.05 3.05 2.80 2.70 2.62 -
P/RPS 0.89 1.04 3.20 0.91 0.00 0.95 0.00 -
P/EPS 10.47 58.52 97.76 16.08 0.00 25.71 0.00 -
EY 9.55 1.71 1.02 6.22 0.00 3.89 0.00 -
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.85 0.86 0.79 0.81 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 CAGR
Date 07/11/06 10/08/06 24/04/06 21/04/06 - 12/01/06 - -
Price 3.05 2.92 3.03 3.03 0.00 2.85 0.00 -
P/RPS 0.93 1.04 3.18 0.90 0.00 1.00 0.00 -
P/EPS 10.94 58.52 97.12 15.97 0.00 27.14 0.00 -
EY 9.14 1.71 1.03 6.26 0.00 3.68 0.00 -
DY 0.00 0.00 0.00 4.95 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.85 0.86 0.00 0.85 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