[AEONCR] QoQ Quarter Result on 2014-11-20 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Revenue 18,795 226,374 0 216,215 0 209,316 0 - QoQ % -91.70% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 8.98% 108.15% 0.00% 103.30% 0.00% 100.00% -
PBT 11,227 74,022 0 65,016 0 63,487 0 - QoQ % -84.83% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 17.68% 116.59% 0.00% 102.41% 0.00% 100.00% -
Tax -2,870 -18,659 0 -16,723 0 -16,056 0 - QoQ % 84.62% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 17.87% 116.21% -0.00% 104.15% -0.00% 100.00% -
NP 8,357 55,363 0 48,293 0 47,431 0 - QoQ % -84.91% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 17.62% 116.72% 0.00% 101.82% 0.00% 100.00% -
NP to SH 8,357 55,363 0 48,293 0 47,431 0 - QoQ % -84.91% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 17.62% 116.72% 0.00% 101.82% 0.00% 100.00% -
Tax Rate 25.56 % 25.21 % - % 25.72 % - % 25.29 % - % - QoQ % 1.39% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.07% 99.68% 0.00% 101.70% 0.00% 100.00% -
Total Cost 10,438 171,011 0 167,922 0 161,885 0 - QoQ % -93.90% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 6.45% 105.64% 0.00% 103.73% 0.00% 100.00% -
Net Worth 680,086 700,456 - 630,037 - 614,846 - - QoQ % -2.91% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.61% 113.92% 0.00% 102.47% 0.00% 100.00% -
Dividend 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Div 42,649 - - - - 39,453 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.10% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 510.34 % - % - % - % - % 83.18 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 613.54% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Net Worth 680,086 700,456 - 630,037 - 614,846 - - QoQ % -2.91% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.61% 113.92% 0.00% 102.47% 0.00% 100.00% -
NOSH 144,086 149,670 148,593 148,593 143,992 143,992 144,017 0.06% QoQ % -3.73% 0.72% 0.00% 3.20% 0.00% -0.02% - Horiz. % 100.05% 103.93% 103.18% 103.18% 99.98% 99.98% 100.00%
Ratio Analysis 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
NP Margin 44.46 % 24.46 % - % 22.34 % - % 22.66 % - % - QoQ % 81.77% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 196.20% 107.94% 0.00% 98.59% 0.00% 100.00% -
ROE 1.23 % 7.90 % - % 7.67 % - % 7.71 % - % - QoQ % -84.43% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 15.95% 102.46% 0.00% 99.48% 0.00% 100.00% -
Per Share 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
RPS 13.04 151.25 - 145.51 - 145.37 - - QoQ % -91.38% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 8.97% 104.04% 0.00% 100.10% 0.00% 100.00% -
EPS 5.80 36.99 0.00 32.50 0.00 32.94 0.00 - QoQ % -84.32% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 17.61% 112.30% 0.00% 98.66% 0.00% 100.00% -
DPS 29.60 0.00 0.00 0.00 0.00 27.40 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.03% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 4.7200 4.6800 - 4.2400 - 4.2700 - - QoQ % 0.85% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.54% 109.60% 0.00% 99.30% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 510,615 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
RPS 3.68 44.33 - 42.34 - 40.99 - - QoQ % -91.70% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 8.98% 108.15% 0.00% 103.29% 0.00% 100.00% -
EPS 1.64 10.84 0.00 9.46 0.00 9.29 0.00 - QoQ % -84.87% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 17.65% 116.68% 0.00% 101.83% 0.00% 100.00% -
DPS 8.35 0.00 0.00 0.00 0.00 7.73 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.02% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3319 1.3718 - 1.2339 - 1.2041 - - QoQ % -2.91% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.61% 113.93% 0.00% 102.47% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Date 27/02/15 18/02/15 28/11/14 20/11/14 29/08/14 20/08/14 30/05/14 -
Price 13.3000 12.9800 14.1200 13.8800 16.6200 17.5000 15.3400 -
P/RPS 0.00 8.58 0.00 9.54 0.00 12.04 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 71.26% 0.00% 79.24% 0.00% 100.00% -
P/EPS 0.00 35.09 0.00 42.71 0.00 53.13 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 66.05% 0.00% 80.39% 0.00% 100.00% -
EY 0.00 2.85 0.00 2.34 0.00 1.88 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 151.60% 0.00% 124.47% 0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 1.57 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.82 2.77 0.00 3.27 0.00 4.10 0.00 - QoQ % 1.81% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 68.78% 67.56% 0.00% 79.76% 0.00% 100.00% -
Price Multiplier on Announcement Date 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Date 20/04/15 20/04/15 - 16/12/14 - 18/09/14 - -
Price 14.4800 14.4800 0.0000 10.6600 0.0000 16.4800 0.0000 -
P/RPS 0.00 9.57 0.00 7.33 0.00 11.34 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 84.39% 0.00% 64.64% 0.00% 100.00% -
P/EPS 0.00 39.15 0.00 32.80 0.00 50.03 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 78.25% 0.00% 65.56% 0.00% 100.00% -
EY 0.00 2.55 0.00 3.05 0.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 127.50% 0.00% 152.50% 0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 1.66 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.07 3.09 0.00 2.51 0.00 3.86 0.00 - QoQ % -0.65% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 79.53% 80.05% 0.00% 65.03% 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
Interim financial report Q3 2015 (20 Feb 2015).pdf 
