[AEON] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 458.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Revenue 626,390 699,932 704,212 576,222 493,621 167,376 587,798 4.88%
PBT 21,545 40,514 58,963 57,778 15,524 8,476 48,510 -45.57%
Tax -8,643 -13,602 -18,878 -8,854 -6,764 -2,999 -15,212 -34.53%
NP 12,902 26,912 40,085 48,924 8,760 5,477 33,298 -50.86%
-
NP to SH 12,902 26,912 40,085 48,924 8,760 5,477 33,298 -50.86%
-
Tax Rate 40.12% 33.57% 32.02% 15.32% 43.57% 35.38% 31.36% -
Total Cost 613,488 673,020 664,127 527,298 484,861 161,899 554,500 7.87%
-
Net Worth 724,969 733,804 705,524 666,826 635,494 626,695 621,375 12.25%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Div - - 28,080 - - - 26,329 -
Div Payout % - - 70.05% - - - 79.07% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Net Worth 724,969 733,804 705,524 666,826 635,494 626,695 621,375 12.25%
NOSH 175,537 175,551 175,503 175,480 175,551 175,544 175,529 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
NP Margin 2.06% 3.84% 5.69% 8.49% 1.77% 3.27% 5.66% -
ROE 1.78% 3.67% 5.68% 7.34% 1.38% 0.87% 5.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
RPS 356.84 398.71 401.25 328.37 281.18 95.35 334.87 4.87%
EPS 7.35 15.33 22.84 27.88 4.99 3.12 18.97 -50.86%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 15.00 -
NAPS 4.13 4.18 4.02 3.80 3.62 3.57 3.54 12.24%
Adjusted Per Share Value based on latest NOSH - 175,480
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
RPS 44.61 49.85 50.16 41.04 35.16 11.92 41.87 4.86%
EPS 0.92 1.92 2.86 3.48 0.62 0.39 2.37 -50.79%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.88 -
NAPS 0.5164 0.5227 0.5025 0.4749 0.4526 0.4464 0.4426 12.25%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 28/02/06 -
Price 4.78 4.15 3.60 2.92 2.92 3.05 3.05 -
P/RPS 1.34 1.04 0.90 0.89 1.04 3.20 0.91 33.64%
P/EPS 65.03 27.07 15.76 10.47 58.52 97.76 16.08 184.97%
EY 1.54 3.69 6.34 9.55 1.71 1.02 6.22 -64.87%
DY 0.00 0.00 4.44 0.00 0.00 0.00 4.92 -
P/NAPS 1.16 0.99 0.90 0.77 0.81 0.85 0.86 25.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Date 14/08/07 25/05/07 16/02/07 07/11/06 10/08/06 24/04/06 21/04/06 -
Price 4.75 4.72 3.90 3.05 2.92 3.03 3.03 -
P/RPS 1.33 1.18 0.97 0.93 1.04 3.18 0.90 34.00%
P/EPS 64.63 30.79 17.08 10.94 58.52 97.12 15.97 185.12%
EY 1.55 3.25 5.86 9.14 1.71 1.03 6.26 -64.87%
DY 0.00 0.00 4.10 0.00 0.00 0.00 4.95 -
P/NAPS 1.15 1.13 0.97 0.80 0.81 0.85 0.86 24.33%

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