[AEON] YoY Annualized Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,290,384 4,612,724 4,356,630 4,160,064 4,100,892 3,836,352 3,606,450 2.93% YoY % -6.99% 5.88% 4.73% 1.44% 6.90% 6.37% - Horiz. % 118.96% 127.90% 120.80% 115.35% 113.71% 106.37% 100.00%
PBT 52,396 191,258 157,048 164,776 154,178 185,116 277,790 -24.25% YoY % -72.60% 21.78% -4.69% 6.87% -16.71% -33.36% - Horiz. % 18.86% 68.85% 56.53% 59.32% 55.50% 66.64% 100.00%
Tax -56,574 -87,078 -81,588 -73,824 -62,166 -56,446 -90,164 -7.47% YoY % 35.03% -6.73% -10.52% -18.75% -10.13% 37.40% - Horiz. % 62.75% 96.58% 90.49% 81.88% 68.95% 62.60% 100.00%
NP -4,178 104,180 75,460 90,952 92,012 128,670 187,626 - YoY % -104.01% 38.06% -17.03% -1.15% -28.49% -31.42% - Horiz. % -2.23% 55.53% 40.22% 48.48% 49.04% 68.58% 100.00%
NP to SH -4,178 104,180 75,460 95,918 95,564 130,118 187,662 - YoY % -104.01% 38.06% -21.33% 0.37% -26.56% -30.66% - Horiz. % -2.23% 55.51% 40.21% 51.11% 50.92% 69.34% 100.00%
Tax Rate 107.97 % 45.53 % 51.95 % 44.80 % 40.32 % 30.49 % 32.46 % 22.16% YoY % 137.14% -12.36% 15.96% 11.11% 32.24% -6.07% - Horiz. % 332.62% 140.26% 160.04% 138.02% 124.21% 93.93% 100.00%
Total Cost 4,294,562 4,508,544 4,281,170 4,069,112 4,008,880 3,707,682 3,418,824 3.87% YoY % -4.75% 5.31% 5.21% 1.50% 8.12% 8.45% - Horiz. % 125.62% 131.87% 125.22% 119.02% 117.26% 108.45% 100.00%
Net Worth 1,670,760 1,740,960 2,007,719 1,923,480 1,881,360 1,839,239 1,670,760 - YoY % -4.03% -13.29% 4.38% 2.24% 2.29% 10.08% - Horiz. % 100.00% 104.20% 120.17% 115.13% 112.61% 110.08% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,670,760 1,740,960 2,007,719 1,923,480 1,881,360 1,839,239 1,670,760 - YoY % -4.03% -13.29% 4.38% 2.24% 2.29% 10.08% - Horiz. % 100.00% 104.20% 120.17% 115.13% 112.61% 110.08% 100.00%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -0.10 % 2.26 % 1.73 % 2.19 % 2.24 % 3.35 % 5.20 % - YoY % -104.42% 30.64% -21.00% -2.23% -33.13% -35.58% - Horiz. % -1.92% 43.46% 33.27% 42.12% 43.08% 64.42% 100.00%
ROE -0.25 % 5.98 % 3.76 % 4.99 % 5.08 % 7.07 % 11.23 % - YoY % -104.18% 59.04% -24.65% -1.77% -28.15% -37.04% - Horiz. % -2.23% 53.25% 33.48% 44.43% 45.24% 62.96% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 305.58 328.54 310.30 296.30 292.09 273.24 256.87 2.93% YoY % -6.99% 5.88% 4.72% 1.44% 6.90% 6.37% - Horiz. % 118.96% 127.90% 120.80% 115.35% 113.71% 106.37% 100.00%
EPS -0.30 7.42 5.38 6.84 6.80 9.26 13.36 - YoY % -104.04% 37.92% -21.35% 0.59% -26.57% -30.69% - Horiz. % -2.25% 55.54% 40.27% 51.20% 50.90% 69.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1900 1.2400 1.4300 1.3700 1.3400 1.3100 1.1900 - YoY % -4.03% -13.29% 4.38% 2.24% 2.29% 10.08% - Horiz. % 100.00% 104.20% 120.17% 115.13% 112.61% 110.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 305.58 328.54 310.30 296.30 292.09 273.24 256.87 2.93% YoY % -6.99% 5.88% 4.72% 1.44% 6.90% 6.37% - Horiz. % 118.96% 127.90% 120.80% 115.35% 113.71% 106.37% 100.00%
EPS -0.30 7.42 5.38 6.84 6.80 9.26 13.36 - YoY % -104.04% 37.92% -21.35% 0.59% -26.57% -30.69% - Horiz. % -2.25% 55.54% 40.27% 51.20% 50.90% 69.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1900 1.2400 1.4300 1.3700 1.3400 1.3100 1.1900 - YoY % -4.03% -13.29% 4.38% 2.24% 2.29% 10.08% - Horiz. % 100.00% 104.20% 120.17% 115.13% 112.61% 110.08% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.0100 1.6900 2.2700 2.2400 2.6100 3.1000 3.9800 -
P/RPS 0.33 0.51 0.73 0.76 0.89 1.13 1.55 -22.71% YoY % -35.29% -30.14% -3.95% -14.61% -21.24% -27.10% - Horiz. % 21.29% 32.90% 47.10% 49.03% 57.42% 72.90% 100.00%
P/EPS -339.41 22.78 42.24 32.79 38.35 33.45 29.78 - YoY % -1,589.95% -46.07% 28.82% -14.50% 14.65% 12.32% - Horiz. % -1,139.72% 76.49% 141.84% 110.11% 128.78% 112.32% 100.00%
EY -0.29 4.39 2.37 3.05 2.61 2.99 3.36 - YoY % -106.61% 85.23% -22.30% 16.86% -12.71% -11.01% - Horiz. % -8.63% 130.65% 70.54% 90.77% 77.68% 88.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.85 1.36 1.59 1.64 1.95 2.37 3.34 -20.38% YoY % -37.50% -14.47% -3.05% -15.90% -17.72% -29.04% - Horiz. % 25.45% 40.72% 47.60% 49.10% 58.38% 70.96% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 26/08/19 29/08/18 24/08/17 25/08/16 27/08/15 28/08/14 -
Price 0.8400 1.6700 2.1000 2.0500 2.8300 2.7900 3.9300 -
P/RPS 0.27 0.51 0.68 0.69 0.97 1.02 1.53 -25.09% YoY % -47.06% -25.00% -1.45% -28.87% -4.90% -33.33% - Horiz. % 17.65% 33.33% 44.44% 45.10% 63.40% 66.67% 100.00%
P/EPS -282.28 22.51 39.07 30.01 41.58 30.10 29.40 - YoY % -1,354.02% -42.39% 30.19% -27.83% 38.14% 2.38% - Horiz. % -960.14% 76.56% 132.89% 102.07% 141.43% 102.38% 100.00%
EY -0.35 4.44 2.56 3.33 2.41 3.32 3.40 - YoY % -107.88% 73.44% -23.12% 38.17% -27.41% -2.35% - Horiz. % -10.29% 130.59% 75.29% 97.94% 70.88% 97.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.71 1.35 1.47 1.50 2.11 2.13 3.30 -22.57% YoY % -47.41% -8.16% -2.00% -28.91% -0.94% -35.45% - Horiz. % 21.52% 40.91% 44.55% 45.45% 63.94% 64.55% 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 - Qtr2 2017.pdf 
