[AEON] YoY Cumulative Quarter Result on 31-Aug-2004 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 167.58%
YoY- 1.28%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 660,997 874,221 0 819,498 698,407 611,513 521,466 5.02%
PBT 24,000 34,698 0 31,031 29,976 28,147 21,452 2.34%
Tax -9,763 -13,226 0 -11,974 -11,159 -10,576 -8,401 3.15%
NP 14,237 21,472 0 19,057 18,817 17,571 13,051 1.81%
-
NP to SH 14,237 21,472 0 19,057 18,817 17,571 13,051 1.81%
-
Tax Rate 40.68% 38.12% - 38.59% 37.23% 37.57% 39.16% -
Total Cost 646,760 852,749 0 800,441 679,590 593,942 508,415 5.10%
-
Net Worth 635,486 570,596 0 518,539 467,792 432,692 386,176 10.85%
Dividend
30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 635,486 570,596 0 518,539 467,792 432,692 386,176 10.85%
NOSH 175,548 175,568 175,388 87,739 87,765 87,767 87,767 15.42%
Ratio Analysis
30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 2.15% 2.46% 0.00% 2.33% 2.69% 2.87% 2.50% -
ROE 2.24% 3.76% 0.00% 3.68% 4.02% 4.06% 3.38% -
Per Share
30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 376.53 497.94 0.00 934.01 795.76 696.74 594.15 -9.00%
EPS 8.11 12.23 0.00 21.72 21.44 20.02 14.87 -11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.25 0.00 5.91 5.33 4.93 4.40 -3.95%
Adjusted Per Share Value based on latest NOSH - 87,757
30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 47.08 62.27 0.00 58.37 49.74 43.56 37.14 5.02%
EPS 1.01 1.53 0.00 1.36 1.34 1.25 0.93 1.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4526 0.4064 0.00 0.3693 0.3332 0.3082 0.2751 10.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 30/06/06 30/08/05 30/06/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 2.92 2.53 2.33 2.65 1.91 1.65 1.15 -
P/RPS 0.78 0.51 0.00 0.28 0.24 0.24 0.19 33.93%
P/EPS 36.00 20.69 0.00 12.20 8.91 8.24 7.73 37.48%
EY 2.78 4.83 0.00 8.20 11.23 12.13 12.93 -27.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.00 0.45 0.36 0.33 0.26 26.50%
Price Multiplier on Announcement Date
30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 10/08/06 20/10/05 - 20/10/04 22/10/03 11/11/02 26/10/01 -
Price 2.92 2.60 0.00 2.49 2.19 1.59 1.11 -
P/RPS 0.78 0.52 0.00 0.27 0.28 0.23 0.19 33.93%
P/EPS 36.00 21.26 0.00 11.46 10.21 7.94 7.46 38.49%
EY 2.78 4.70 0.00 8.72 9.79 12.59 13.40 -27.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.00 0.42 0.41 0.32 0.25 27.53%

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