[AEONCR] QoQ Quarter Result on 2015-02-20 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Revenue 228,723 232,439 18,795 226,374 0 216,215 0 - QoQ % -1.60% 1,136.71% -91.70% 0.00% 0.00% 0.00% - Horiz. % 105.78% 107.50% 8.69% 104.70% 0.00% 100.00% -
PBT 64,272 76,266 11,227 74,022 0 65,016 0 - QoQ % -15.73% 579.31% -84.83% 0.00% 0.00% 0.00% - Horiz. % 98.86% 117.30% 17.27% 113.85% 0.00% 100.00% -
Tax -15,786 -18,025 -2,870 -18,659 0 -16,723 0 - QoQ % 12.42% -528.05% 84.62% 0.00% 0.00% 0.00% - Horiz. % 94.40% 107.79% 17.16% 111.58% -0.00% 100.00% -
NP 48,486 58,241 8,357 55,363 0 48,293 0 - QoQ % -16.75% 596.91% -84.91% 0.00% 0.00% 0.00% - Horiz. % 100.40% 120.60% 17.30% 114.64% 0.00% 100.00% -
NP to SH 48,486 58,241 8,357 55,363 0 48,293 0 - QoQ % -16.75% 596.91% -84.91% 0.00% 0.00% 0.00% - Horiz. % 100.40% 120.60% 17.30% 114.64% 0.00% 100.00% -
Tax Rate 24.56 % 23.63 % 25.56 % 25.21 % - % 25.72 % - % - QoQ % 3.94% -7.55% 1.39% 0.00% 0.00% 0.00% - Horiz. % 95.49% 91.87% 99.38% 98.02% 0.00% 100.00% -
Total Cost 180,237 174,198 10,438 171,011 0 167,922 0 - QoQ % 3.47% 1,568.88% -93.90% 0.00% 0.00% 0.00% - Horiz. % 107.33% 103.74% 6.22% 101.84% 0.00% 100.00% -
Net Worth 775,467 782,479 680,086 700,456 - 630,037 - - QoQ % -0.90% 15.06% -2.91% 0.00% 0.00% 0.00% - Horiz. % 123.08% 124.20% 107.94% 111.18% 0.00% 100.00% -
Dividend 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Div 46,019 - 42,649 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.90% 0.00% 100.00% - - - -
Div Payout % 94.91 % - % 510.34 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 18.60% 0.00% 100.00% - - - -
Equity 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Net Worth 775,467 782,479 680,086 700,456 - 630,037 - - QoQ % -0.90% 15.06% -2.91% 0.00% 0.00% 0.00% - Horiz. % 123.08% 124.20% 107.94% 111.18% 0.00% 100.00% -
NOSH 154,168 153,427 144,086 149,670 148,593 148,593 143,992 7.07% QoQ % 0.48% 6.48% -3.73% 0.72% 0.00% 3.20% - Horiz. % 107.07% 106.55% 100.07% 103.94% 103.20% 103.20% 100.00%
Ratio Analysis 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
NP Margin 21.20 % 25.06 % 44.46 % 24.46 % - % 22.34 % - % - QoQ % -15.40% -43.63% 81.77% 0.00% 0.00% 0.00% - Horiz. % 94.90% 112.18% 199.02% 109.49% 0.00% 100.00% -
ROE 6.25 % 7.44 % 1.23 % 7.90 % - % 7.67 % - % - QoQ % -15.99% 504.88% -84.43% 0.00% 0.00% 0.00% - Horiz. % 81.49% 97.00% 16.04% 103.00% 0.00% 100.00% -
Per Share 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
RPS 148.36 151.50 13.04 151.25 - 145.51 - - QoQ % -2.07% 1,061.81% -91.38% 0.00% 0.00% 0.00% - Horiz. % 101.96% 104.12% 8.96% 103.94% 0.00% 100.00% -
EPS 31.45 37.96 5.80 36.99 0.00 32.50 0.00 - QoQ % -17.15% 554.48% -84.32% 0.00% 0.00% 0.00% - Horiz. % 96.77% 116.80% 17.85% 113.82% 0.00% 100.00% -
DPS 29.85 0.00 29.60 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.84% 0.00% 100.00% - - - -
NAPS 5.0300 5.1000 4.7200 4.6800 - 4.2400 - - QoQ % -1.37% 8.05% 0.85% 0.00% 0.00% 0.00% - Horiz. % 118.63% 120.28% 111.32% 110.38% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 510,615 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
RPS 44.79 45.52 3.68 44.33 - 42.34 - - QoQ % -1.60% 1,136.96% -91.70% 0.00% 0.00% 0.00% - Horiz. % 105.79% 107.51% 8.69% 104.70% 0.00% 100.00% -
EPS 9.50 11.41 1.64 10.84 0.00 9.46 0.00 - QoQ % -16.74% 595.73% -84.87% 0.00% 0.00% 0.00% - Horiz. % 100.42% 120.61% 17.34% 114.59% 0.00% 100.00% -
DPS 9.01 0.00 8.35 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.90% 0.00% 100.00% - - - -
NAPS 1.5187 1.5324 1.3319 1.3718 - 1.2339 - - QoQ % -0.89% 15.05% -2.91% 0.00% 0.00% 0.00% - Horiz. % 123.08% 124.19% 107.94% 111.18% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Date 28/08/15 29/05/15 27/02/15 18/02/15 28/11/14 20/11/14 29/08/14 -
Price 12.1800 14.7000 13.3000 12.9800 14.1200 13.8800 16.6200 -
P/RPS 8.21 9.70 0.00 8.58 0.00 9.54 0.00 - QoQ % -15.36% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 86.06% 101.68% 0.00% 89.94% 0.00% 100.00% -
P/EPS 38.73 38.72 0.00 35.09 0.00 42.71 0.00 - QoQ % 0.03% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.68% 90.66% 0.00% 82.16% 0.00% 100.00% -
EY 2.58 2.58 0.00 2.85 0.00 2.34 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.26% 110.26% 0.00% 121.79% 0.00% 100.00% -
DY 2.45 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 2.42 2.88 2.82 2.77 0.00 3.27 0.00 - QoQ % -15.97% 2.13% 1.81% 0.00% 0.00% 0.00% - Horiz. % 74.01% 88.07% 86.24% 84.71% 0.00% 100.00% -
Price Multiplier on Announcement Date 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Date 06/10/15 25/06/15 20/04/15 20/04/15 - 16/12/14 - -
Price 13.5800 14.1800 14.4800 14.4800 0.0000 10.6600 0.0000 -
P/RPS 9.15 9.36 0.00 9.57 0.00 7.33 0.00 - QoQ % -2.24% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 124.83% 127.69% 0.00% 130.56% 0.00% 100.00% -
P/EPS 43.18 37.36 0.00 39.15 0.00 32.80 0.00 - QoQ % 15.58% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 131.65% 113.90% 0.00% 119.36% 0.00% 100.00% -
EY 2.32 2.68 0.00 2.55 0.00 3.05 0.00 - QoQ % -13.43% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 76.07% 87.87% 0.00% 83.61% 0.00% 100.00% -
DY 2.20 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 2.70 2.78 3.07 3.09 0.00 2.51 0.00 - QoQ % -2.88% -9.45% -0.65% 0.00% 0.00% 0.00% - Horiz. % 107.57% 110.76% 122.31% 123.11% 0.00% 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
AEON Credit - Quarterly Result 20.02.2015.pdf 
