[AEON] QoQ Quarter Result on 31-Aug-2001 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
31-Aug-2001 [#2]
Profit Trend
QoQ- 95.07%
YoY- 57.56%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 288,856 385,114 294,056 279,452 242,014 344,986 217,307 20.91%
PBT 11,432 42,950 15,925 13,700 7,752 41,028 10,386 6.61%
Tax -4,665 -12,177 -5,760 -5,072 -3,329 -12,694 -3,810 14.46%
NP 6,767 30,773 10,165 8,628 4,423 28,334 6,576 1.92%
-
NP to SH 6,767 30,773 10,165 8,628 4,423 28,334 6,576 1.92%
-
Tax Rate 40.81% 28.35% 36.17% 37.02% 42.94% 30.94% 36.68% -
Total Cost 282,089 354,341 283,891 270,824 237,591 316,652 210,731 21.48%
-
Net Worth 434,457 427,329 396,768 386,197 378,236 249,231 278,485 34.54%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div - 17,549 - - - 11,701 - -
Div Payout % - 57.03% - - - 41.30% - -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 434,457 427,329 396,768 386,197 378,236 249,231 278,485 34.54%
NOSH 87,769 87,747 87,780 87,772 87,757 58,505 58,505 31.08%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 2.34% 7.99% 3.46% 3.09% 1.83% 8.21% 3.03% -
ROE 1.56% 7.20% 2.56% 2.23% 1.17% 11.37% 2.36% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 329.11 438.89 334.99 318.38 275.77 589.67 371.43 -7.75%
EPS 7.71 35.07 11.58 9.83 5.04 48.43 11.24 -22.23%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 4.95 4.87 4.52 4.40 4.31 4.26 4.76 2.64%
Adjusted Per Share Value based on latest NOSH - 87,772
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 20.57 27.43 20.94 19.90 17.24 24.57 15.48 20.88%
EPS 0.48 2.19 0.72 0.61 0.32 2.02 0.47 1.41%
DPS 0.00 1.25 0.00 0.00 0.00 0.83 0.00 -
NAPS 0.3094 0.3044 0.2826 0.2751 0.2694 0.1775 0.1984 34.51%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 1.76 1.29 1.14 1.15 0.96 1.01 1.74 -
P/RPS 0.53 0.29 0.34 0.36 0.35 0.17 0.47 8.34%
P/EPS 22.83 3.68 9.84 11.70 19.05 2.09 15.48 29.59%
EY 4.38 27.19 10.16 8.55 5.25 47.95 6.46 -22.84%
DY 0.00 15.50 0.00 0.00 0.00 19.80 0.00 -
P/NAPS 0.36 0.26 0.25 0.26 0.22 0.24 0.37 -1.81%
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 30/07/02 24/04/02 11/01/02 26/10/01 24/07/01 30/04/01 22/01/01 -
Price 1.67 1.55 1.20 1.11 1.05 0.98 1.04 -
P/RPS 0.51 0.35 0.36 0.35 0.38 0.17 0.28 49.19%
P/EPS 21.66 4.42 10.36 11.29 20.83 2.02 9.25 76.42%
EY 4.62 22.63 9.65 8.86 4.80 49.42 10.81 -43.29%
DY 0.00 12.90 0.00 0.00 0.00 20.41 0.00 -
P/NAPS 0.34 0.32 0.27 0.25 0.24 0.23 0.22 33.70%

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