[AEONCR] QoQ Quarter Result on 2014-08-20 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
Revenue 0 216,215 0 209,316 0 200,900 187,989 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.87% - Horiz. % 0.00% 115.01% 0.00% 111.34% 0.00% 106.87% 100.00%
PBT 0 65,016 0 63,487 0 75,517 64,571 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.95% - Horiz. % 0.00% 100.69% 0.00% 98.32% 0.00% 116.95% 100.00%
Tax 0 -16,723 0 -16,056 0 -19,235 -16,753 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -14.82% - Horiz. % -0.00% 99.82% -0.00% 95.84% -0.00% 114.82% 100.00%
NP 0 48,293 0 47,431 0 56,282 47,818 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 17.70% - Horiz. % 0.00% 100.99% 0.00% 99.19% 0.00% 117.70% 100.00%
NP to SH 0 48,293 0 47,431 0 56,282 47,818 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 17.70% - Horiz. % 0.00% 100.99% 0.00% 99.19% 0.00% 117.70% 100.00%
Tax Rate - % 25.72 % - % 25.29 % - % 25.47 % 25.95 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.85% - Horiz. % 0.00% 99.11% 0.00% 97.46% 0.00% 98.15% 100.00%
Total Cost 0 167,922 0 161,885 0 144,618 140,171 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.17% - Horiz. % 0.00% 119.80% 0.00% 115.49% 0.00% 103.17% 100.00%
Net Worth - 630,037 - 614,846 - 603,432 545,709 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10.58% - Horiz. % 0.00% 115.45% 0.00% 112.67% 0.00% 110.58% 100.00%
Dividend 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
Div - - - 39,453 - - 34,556 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 114.17% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 83.18 % - % - % 72.27 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 115.10% 0.00% 0.00% 100.00%
Equity 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
Net Worth - 630,037 - 614,846 - 603,432 545,709 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10.58% - Horiz. % 0.00% 115.45% 0.00% 112.67% 0.00% 110.58% 100.00%
NOSH 148,593 148,593 143,992 143,992 144,017 144,017 143,986 4.15% QoQ % 0.00% 3.20% 0.00% -0.02% 0.00% 0.02% - Horiz. % 103.20% 103.20% 100.00% 100.00% 100.02% 100.02% 100.00%
Ratio Analysis 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
NP Margin - % 22.34 % - % 22.66 % - % 28.01 % 25.44 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10.10% - Horiz. % 0.00% 87.81% 0.00% 89.07% 0.00% 110.10% 100.00%
ROE - % 7.67 % - % 7.71 % - % 9.33 % 8.76 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.51% - Horiz. % 0.00% 87.56% 0.00% 88.01% 0.00% 106.51% 100.00%
Per Share 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
RPS - 145.51 - 145.37 - 139.50 130.56 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.85% - Horiz. % 0.00% 111.45% 0.00% 111.34% 0.00% 106.85% 100.00%
EPS 0.00 32.50 0.00 32.94 0.00 39.08 33.21 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 17.68% - Horiz. % 0.00% 97.86% 0.00% 99.19% 0.00% 117.68% 100.00%
DPS 0.00 0.00 0.00 27.40 0.00 0.00 24.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 114.17% 0.00% 0.00% 100.00%
NAPS - 4.2400 - 4.2700 - 4.1900 3.7900 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10.55% - Horiz. % 0.00% 111.87% 0.00% 112.66% 0.00% 110.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
RPS - 42.34 - 40.99 - 39.34 36.82 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.84% - Horiz. % 0.00% 114.99% 0.00% 111.33% 0.00% 106.84% 100.00%
EPS 0.00 9.46 0.00 9.29 0.00 11.02 9.36 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 17.74% - Horiz. % 0.00% 101.07% 0.00% 99.25% 0.00% 117.74% 100.00%
DPS 0.00 0.00 0.00 7.73 0.00 0.00 6.77 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 114.18% 0.00% 0.00% 100.00%
NAPS - 1.2339 - 1.2041 - 1.1818 1.0687 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10.58% - Horiz. % 0.00% 115.46% 0.00% 112.67% 0.00% 110.58% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
Date 28/11/14 20/11/14 29/08/14 20/08/14 30/05/14 20/05/14 20/02/14 -
Price 14.1200 13.8800 16.6200 17.5000 15.3400 14.7600 14.7000 -
P/RPS 0.00 9.54 0.00 12.04 0.00 10.58 11.26 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -6.04% - Horiz. % 0.00% 84.72% 0.00% 106.93% 0.00% 93.96% 100.00%
P/EPS 0.00 42.71 0.00 53.13 0.00 37.77 44.26 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -14.66% - Horiz. % 0.00% 96.50% 0.00% 120.04% 0.00% 85.34% 100.00%
EY 0.00 2.34 0.00 1.88 0.00 2.65 2.26 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 17.26% - Horiz. % 0.00% 103.54% 0.00% 83.19% 0.00% 117.26% 100.00%
DY 0.00 0.00 0.00 1.57 0.00 0.00 1.63 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 96.32% 0.00% 0.00% 100.00%
P/NAPS 0.00 3.27 0.00 4.10 0.00 3.52 3.88 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -9.28% - Horiz. % 0.00% 84.28% 0.00% 105.67% 0.00% 90.72% 100.00%
Price Multiplier on Announcement Date 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
Date - 16/12/14 - 18/09/14 - 19/06/14 16/04/14 -
Price 0.0000 10.6600 0.0000 16.4800 0.0000 14.9200 14.2800 -
P/RPS 0.00 7.33 0.00 11.34 0.00 10.70 10.94 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -2.19% - Horiz. % 0.00% 67.00% 0.00% 103.66% 0.00% 97.81% 100.00%
P/EPS 0.00 32.80 0.00 50.03 0.00 38.18 43.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -11.21% - Horiz. % 0.00% 76.28% 0.00% 116.35% 0.00% 88.79% 100.00%
EY 0.00 3.05 0.00 2.00 0.00 2.62 2.33 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 12.45% - Horiz. % 0.00% 130.90% 0.00% 85.84% 0.00% 112.45% 100.00%
DY 0.00 0.00 0.00 1.66 0.00 0.00 1.68 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 98.81% 0.00% 0.00% 100.00%
P/NAPS 0.00 2.51 0.00 3.86 0.00 3.56 3.77 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.57% - Horiz. % 0.00% 66.58% 0.00% 102.39% 0.00% 94.43% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment