[AEON] YoY Annualized Quarter Result on 31-Aug-2005 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ--%
YoY- 12.67%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Revenue 3,161,984 2,652,644 1,321,994 1,748,442 0 1,638,996 1,396,814 18.40%
PBT 138,628 124,118 48,000 69,396 0 62,062 59,952 18.92%
Tax -49,554 -44,490 -19,526 -26,452 0 -23,948 -22,318 17.93%
NP 89,074 79,628 28,474 42,944 0 38,114 37,634 19.50%
-
NP to SH 89,074 79,628 28,474 42,944 0 38,114 37,634 19.50%
-
Tax Rate 35.75% 35.84% 40.68% 38.12% - 38.59% 37.23% -
Total Cost 3,072,910 2,573,016 1,293,520 1,705,498 0 1,600,882 1,359,180 18.37%
-
Net Worth 807,211 724,688 635,486 570,596 0 518,539 467,792 11.94%
Dividend
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Net Worth 807,211 724,688 635,486 570,596 0 518,539 467,792 11.94%
NOSH 350,961 175,469 175,548 175,568 175,388 87,739 87,765 33.19%
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
NP Margin 2.82% 3.00% 2.15% 2.46% 0.00% 2.33% 2.69% -
ROE 11.03% 10.99% 4.48% 7.53% 0.00% 7.35% 8.05% -
Per Share
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
RPS 900.95 1,511.74 753.06 995.88 0.00 1,868.03 1,591.52 -11.10%
EPS 25.38 45.38 16.22 24.46 0.00 43.44 42.88 -10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 4.13 3.62 3.25 0.00 5.91 5.33 -15.95%
Adjusted Per Share Value based on latest NOSH - 175,443
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
RPS 225.21 188.93 94.16 124.53 0.00 116.74 99.49 18.40%
EPS 6.34 5.67 2.03 3.06 0.00 2.71 2.68 19.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5749 0.5162 0.4526 0.4064 0.00 0.3693 0.3332 11.94%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/08/05 30/06/05 30/08/04 29/08/03 -
Price 4.14 4.78 2.92 2.53 2.33 2.65 1.91 -
P/RPS 0.46 0.32 0.39 0.25 0.00 0.14 0.12 32.03%
P/EPS 16.31 10.53 18.00 10.34 0.00 6.10 4.45 30.81%
EY 6.13 9.49 5.55 9.67 0.00 16.39 22.45 -23.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.16 0.81 0.78 0.00 0.45 0.36 39.49%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Date 15/08/08 14/08/07 10/08/06 20/10/05 - 20/10/04 22/10/03 -
Price 3.82 4.75 2.92 2.60 0.00 2.49 2.19 -
P/RPS 0.42 0.31 0.39 0.26 0.00 0.13 0.14 25.50%
P/EPS 15.05 10.47 18.00 10.63 0.00 5.73 5.11 25.02%
EY 6.64 9.55 5.55 9.41 0.00 17.45 19.58 -20.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.15 0.81 0.80 0.00 0.42 0.41 33.53%

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