[AYER] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 277.76%
YoY- 230.57%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 118,336 51,751 47,972 20,446 12,480 24,107 9,017 457.25%
PBT 71,504 15,760 17,646 11,830 2,836 13,716 2,726 784.57%
Tax -17,860 -1,065 -4,754 -1,298 -48 -3,294 -848 664.06%
NP 53,644 14,695 12,892 10,532 2,788 10,422 1,878 836.34%
-
NP to SH 53,644 14,695 12,892 10,532 2,788 10,422 1,878 836.34%
-
Tax Rate 24.98% 6.76% 26.94% 10.97% 1.69% 24.02% 31.11% -
Total Cost 64,692 37,056 35,080 9,914 9,692 13,685 7,138 335.27%
-
Net Worth 448,369 434,895 429,656 425,913 428,907 428,159 418,428 4.71%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 14,970 - - - 7,485 - -
Div Payout % - 101.88% - - - 71.82% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 448,369 434,895 429,656 425,913 428,907 428,159 418,428 4.71%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 45.33% 28.40% 26.87% 51.51% 22.34% 43.23% 20.83% -
ROE 11.96% 3.38% 3.00% 2.47% 0.65% 2.43% 0.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 158.09 69.14 64.09 27.31 16.67 32.21 12.05 457.13%
EPS 71.68 19.63 17.23 14.08 3.72 13.92 2.51 836.20%
DPS 0.00 20.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.99 5.81 5.74 5.69 5.73 5.72 5.59 4.71%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 158.07 69.13 64.08 27.31 16.67 32.20 12.04 457.39%
EPS 71.66 19.63 17.22 14.07 3.72 13.92 2.51 836.02%
DPS 0.00 20.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.9891 5.8091 5.7391 5.6891 5.7291 5.7191 5.5892 4.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 6.10 5.04 5.30 5.58 5.00 4.80 4.28 -
P/RPS 3.86 7.29 8.27 20.43 29.99 14.90 35.53 -77.26%
P/EPS 8.51 25.67 30.77 39.66 134.24 34.47 170.53 -86.47%
EY 11.75 3.90 3.25 2.52 0.74 2.90 0.59 636.06%
DY 0.00 3.97 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 1.02 0.87 0.92 0.98 0.87 0.84 0.77 20.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 27/11/12 27/08/12 23/05/12 28/02/12 -
Price 5.67 5.65 5.10 5.50 5.10 4.70 4.80 -
P/RPS 3.59 8.17 7.96 20.14 30.59 14.59 39.84 -79.93%
P/EPS 7.91 28.78 29.61 39.09 136.93 33.76 191.25 -88.06%
EY 12.64 3.47 3.38 2.56 0.73 2.96 0.52 740.76%
DY 0.00 3.54 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.95 0.97 0.89 0.97 0.89 0.82 0.86 6.86%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment