[AEON] QoQ Quarter Result on 30-Nov-2005 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
12-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ--%
YoY- 59.05%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 CAGR
Revenue 167,376 587,798 0 500,426 0 457,644 0 -
PBT 8,476 48,510 0 28,990 0 22,717 0 -
Tax -2,999 -15,212 0 -10,556 0 -8,471 0 -
NP 5,477 33,298 0 18,434 0 14,246 0 -
-
NP to SH 5,477 33,298 0 18,434 0 14,246 0 -
-
Tax Rate 35.38% 31.36% - 36.41% - 37.29% - -
Total Cost 161,899 554,500 0 481,992 0 443,398 0 -
-
Net Worth 626,695 621,375 621,489 588,132 0 570,190 0 -
Dividend
31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 CAGR
Div - 26,329 - - - - - -
Div Payout % - 79.07% - - - - - -
Equity
31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 CAGR
Net Worth 626,695 621,375 621,489 588,132 0 570,190 0 -
NOSH 175,544 175,529 175,561 175,561 175,443 175,443 175,388 0.11%
Ratio Analysis
31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 CAGR
NP Margin 3.27% 5.66% 0.00% 3.68% 0.00% 3.11% 0.00% -
ROE 0.87% 5.36% 0.00% 3.13% 0.00% 2.50% 0.00% -
Per Share
31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 CAGR
RPS 95.35 334.87 0.00 285.04 0.00 260.85 0.00 -
EPS 3.12 18.97 0.00 10.50 0.00 8.12 0.00 -
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.54 3.54 3.35 0.00 3.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 175,561
31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 CAGR
RPS 11.92 41.87 0.00 35.64 0.00 32.60 0.00 -
EPS 0.39 2.37 0.00 1.31 0.00 1.01 0.00 -
DPS 0.00 1.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4464 0.4426 0.4427 0.4189 0.00 0.4061 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 CAGR
Date 31/03/06 28/02/06 30/12/05 30/11/05 30/09/05 30/08/05 30/06/05 -
Price 3.05 3.05 2.80 2.70 2.62 2.53 2.33 -
P/RPS 3.20 0.91 0.00 0.95 0.00 0.97 0.00 -
P/EPS 97.76 16.08 0.00 25.71 0.00 31.16 0.00 -
EY 1.02 6.22 0.00 3.89 0.00 3.21 0.00 -
DY 0.00 4.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.79 0.81 0.00 0.78 0.00 -
Price Multiplier on Announcement Date
31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 CAGR
Date 24/04/06 21/04/06 - 12/01/06 - 20/10/05 - -
Price 3.03 3.03 0.00 2.85 0.00 2.60 0.00 -
P/RPS 3.18 0.90 0.00 1.00 0.00 1.00 0.00 -
P/EPS 97.12 15.97 0.00 27.14 0.00 32.02 0.00 -
EY 1.03 6.26 0.00 3.68 0.00 3.12 0.00 -
DY 0.00 4.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.00 0.85 0.00 0.80 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