[AEONCR] QoQ Quarter Result on 2014-11-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
Revenue 232,439 18,795 226,374 0 216,215 0 209,316 14.42% QoQ % 1,136.71% -91.70% 0.00% 0.00% 0.00% 0.00% - Horiz. % 111.05% 8.98% 108.15% 0.00% 103.30% 0.00% 100.00%
PBT 76,266 11,227 74,022 0 65,016 0 63,487 26.58% QoQ % 579.31% -84.83% 0.00% 0.00% 0.00% 0.00% - Horiz. % 120.13% 17.68% 116.59% 0.00% 102.41% 0.00% 100.00%
Tax -18,025 -2,870 -18,659 0 -16,723 0 -16,056 16.03% QoQ % -528.05% 84.62% 0.00% 0.00% 0.00% 0.00% - Horiz. % 112.26% 17.87% 116.21% -0.00% 104.15% -0.00% 100.00%
NP 58,241 8,357 55,363 0 48,293 0 47,431 30.20% QoQ % 596.91% -84.91% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.79% 17.62% 116.72% 0.00% 101.82% 0.00% 100.00%
NP to SH 58,241 8,357 55,363 0 48,293 0 47,431 30.20% QoQ % 596.91% -84.91% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.79% 17.62% 116.72% 0.00% 101.82% 0.00% 100.00%
Tax Rate 23.63 % 25.56 % 25.21 % - % 25.72 % - % 25.29 % -8.36% QoQ % -7.55% 1.39% 0.00% 0.00% 0.00% 0.00% - Horiz. % 93.44% 101.07% 99.68% 0.00% 101.70% 0.00% 100.00%
Total Cost 174,198 10,438 171,011 0 167,922 0 161,885 9.88% QoQ % 1,568.88% -93.90% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.61% 6.45% 105.64% 0.00% 103.73% 0.00% 100.00%
Net Worth 782,479 680,086 700,456 - 630,037 - 614,846 36.32% QoQ % 15.06% -2.91% 0.00% 0.00% 0.00% 0.00% - Horiz. % 127.26% 110.61% 113.92% 0.00% 102.47% 0.00% 100.00%
Dividend 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
Div - 42,649 - - - - 39,453 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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. % 0.00% 613.54% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
Net Worth 782,479 680,086 700,456 - 630,037 - 614,846 36.32% QoQ % 15.06% -2.91% 0.00% 0.00% 0.00% 0.00% - Horiz. % 127.26% 110.61% 113.92% 0.00% 102.47% 0.00% 100.00%
NOSH 153,427 144,086 149,670 148,593 148,593 143,992 143,992 8.50% QoQ % 6.48% -3.73% 0.72% 0.00% 3.20% 0.00% - Horiz. % 106.55% 100.07% 103.94% 103.20% 103.20% 100.00% 100.00%
Ratio Analysis 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
NP Margin 25.06 % 44.46 % 24.46 % - % 22.34 % - % 22.66 % 13.81% QoQ % -43.63% 81.77% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.59% 196.20% 107.94% 0.00% 98.59% 0.00% 100.00%
ROE 7.44 % 1.23 % 7.90 % - % 7.67 % - % 7.71 % -4.48% QoQ % 504.88% -84.43% 0.00% 0.00% 0.00% 0.00% - Horiz. % 96.50% 15.95% 102.46% 0.00% 99.48% 0.00% 100.00%
Per Share 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
RPS 151.50 13.04 151.25 - 145.51 - 145.37 5.45% QoQ % 1,061.81% -91.38% 0.00% 0.00% 0.00% 0.00% - Horiz. % 104.22% 8.97% 104.04% 0.00% 100.10% 0.00% 100.00%
EPS 37.96 5.80 36.99 0.00 32.50 0.00 32.94 20.00% QoQ % 554.48% -84.32% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.24% 17.61% 112.30% 0.00% 98.66% 0.00% 100.00%
DPS 0.00 29.60 0.00 0.00 0.00 0.00 27.40 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 108.03% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 5.1000 4.7200 4.6800 - 4.2400 - 4.2700 25.64% QoQ % 8.05% 0.85% 0.00% 0.00% 0.00% 0.00% - Horiz. % 119.44% 110.54% 109.60% 0.00% 99.30% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
RPS 45.52 3.68 44.33 - 42.34 - 40.99 14.42% QoQ % 1,136.96% -91.70% 0.00% 0.00% 0.00% 0.00% - Horiz. % 111.05% 8.98% 108.15% 0.00% 103.29% 0.00% 100.00%
EPS 11.41 1.64 10.84 0.00 9.46 0.00 9.29 30.24% QoQ % 595.73% -84.87% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.82% 17.65% 116.68% 0.00% 101.83% 0.00% 100.00%
DPS 0.00 8.35 0.00 0.00 0.00 0.00 7.73 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 108.02% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5324 1.3319 1.3718 - 1.2339 - 1.2041 36.32% QoQ % 15.05% -2.91% 0.00% 0.00% 0.00% 0.00% - Horiz. % 127.27% 110.61% 113.93% 0.00% 102.47% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
Date 29/05/15 27/02/15 18/02/15 28/11/14 20/11/14 29/08/14 20/08/14 -
Price 14.7000 13.3000 12.9800 14.1200 13.8800 16.6200 17.5000 -
P/RPS 9.70 0.00 8.58 0.00 9.54 0.00 12.04 -24.25% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 80.56% 0.00% 71.26% 0.00% 79.24% 0.00% 100.00%
P/EPS 38.72 0.00 35.09 0.00 42.71 0.00 53.13 -33.41% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 72.88% 0.00% 66.05% 0.00% 80.39% 0.00% 100.00%
EY 2.58 0.00 2.85 0.00 2.34 0.00 1.88 50.20% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 137.23% 0.00% 151.60% 0.00% 124.47% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.88 2.82 2.77 0.00 3.27 0.00 4.10 -36.49% QoQ % 2.13% 1.81% 0.00% 0.00% 0.00% 0.00% - Horiz. % 70.24% 68.78% 67.56% 0.00% 79.76% 0.00% 100.00%
Price Multiplier on Announcement Date 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
Date 25/06/15 20/04/15 20/04/15 - 16/12/14 - 18/09/14 -
Price 14.1800 14.4800 14.4800 0.0000 10.6600 0.0000 16.4800 -
P/RPS 9.36 0.00 9.57 0.00 7.33 0.00 11.34 -21.86% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 82.54% 0.00% 84.39% 0.00% 64.64% 0.00% 100.00%
P/EPS 37.36 0.00 39.15 0.00 32.80 0.00 50.03 -31.29% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 74.68% 0.00% 78.25% 0.00% 65.56% 0.00% 100.00%
EY 2.68 0.00 2.55 0.00 3.05 0.00 2.00 45.67% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 134.00% 0.00% 127.50% 0.00% 152.50% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.66 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.78 3.07 3.09 0.00 2.51 0.00 3.86 -34.42% QoQ % -9.45% -0.65% 0.00% 0.00% 0.00% 0.00% - Horiz. % 72.02% 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
ACSM-Financial Results for the 3rd Quarter Ended 30.11.2015.pdf 
