[AEON] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
Revenue 493,621 167,376 587,798 0 500,426 0 457,644 9.54%
PBT 15,524 8,476 48,510 0 28,990 0 22,717 -36.78%
Tax -6,764 -2,999 -15,212 0 -10,556 0 -8,471 -23.74%
NP 8,760 5,477 33,298 0 18,434 0 14,246 -44.33%
-
NP to SH 8,760 5,477 33,298 0 18,434 0 14,246 -44.33%
-
Tax Rate 43.57% 35.38% 31.36% - 36.41% - 37.29% -
Total Cost 484,861 161,899 554,500 0 481,992 0 443,398 11.36%
-
Net Worth 635,494 626,695 621,375 621,489 588,132 0 570,190 13.95%
Dividend
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
Div - - 26,329 - - - - -
Div Payout % - - 79.07% - - - - -
Equity
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
Net Worth 635,494 626,695 621,375 621,489 588,132 0 570,190 13.95%
NOSH 175,551 175,544 175,529 175,561 175,561 175,443 175,443 0.07%
Ratio Analysis
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
NP Margin 1.77% 3.27% 5.66% 0.00% 3.68% 0.00% 3.11% -
ROE 1.38% 0.87% 5.36% 0.00% 3.13% 0.00% 2.50% -
Per Share
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
RPS 281.18 95.35 334.87 0.00 285.04 0.00 260.85 9.46%
EPS 4.99 3.12 18.97 0.00 10.50 0.00 8.12 -44.37%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.57 3.54 3.54 3.35 0.00 3.25 13.86%
Adjusted Per Share Value based on latest NOSH - 175,561
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
RPS 35.16 11.92 41.87 0.00 35.64 0.00 32.60 9.53%
EPS 0.62 0.39 2.37 0.00 1.31 0.00 1.01 -44.44%
DPS 0.00 0.00 1.88 0.00 0.00 0.00 0.00 -
NAPS 0.4526 0.4464 0.4426 0.4427 0.4189 0.00 0.4061 13.95%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
Date 30/06/06 31/03/06 28/02/06 30/12/05 30/11/05 30/09/05 30/08/05 -
Price 2.92 3.05 3.05 2.80 2.70 2.62 2.53 -
P/RPS 1.04 3.20 0.91 0.00 0.95 0.00 0.97 8.75%
P/EPS 58.52 97.76 16.08 0.00 25.71 0.00 31.16 113.65%
EY 1.71 1.02 6.22 0.00 3.89 0.00 3.21 -53.16%
DY 0.00 0.00 4.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.86 0.79 0.81 0.00 0.78 4.65%
Price Multiplier on Announcement Date
30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 CAGR
Date 10/08/06 24/04/06 21/04/06 - 12/01/06 - 20/10/05 -
Price 2.92 3.03 3.03 0.00 2.85 0.00 2.60 -
P/RPS 1.04 3.18 0.90 0.00 1.00 0.00 1.00 4.83%
P/EPS 58.52 97.12 15.97 0.00 27.14 0.00 32.02 106.76%
EY 1.71 1.03 6.26 0.00 3.68 0.00 3.12 -51.53%
DY 0.00 0.00 4.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.86 0.00 0.85 0.00 0.80 1.50%

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