[AYER] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 454.76%
YoY- -5.93%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 47,972 20,446 12,480 24,107 9,017 9,722 11,720 154.79%
PBT 17,646 11,830 2,836 13,716 2,726 3,590 5,472 117.49%
Tax -4,754 -1,298 -48 -3,294 -848 -404 -1,168 153.84%
NP 12,892 10,532 2,788 10,422 1,878 3,186 4,304 107.10%
-
NP to SH 12,892 10,532 2,788 10,422 1,878 3,186 4,304 107.10%
-
Tax Rate 26.94% 10.97% 1.69% 24.02% 31.11% 11.25% 21.35% -
Total Cost 35,080 9,914 9,692 13,685 7,138 6,536 7,416 180.46%
-
Net Worth 429,656 425,913 428,907 428,159 418,428 418,069 425,169 0.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 7,485 - - - -
Div Payout % - - - 71.82% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 429,656 425,913 428,907 428,159 418,428 418,069 425,169 0.69%
NOSH 74,853 74,853 74,853 74,853 74,853 74,788 74,722 0.11%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 26.87% 51.51% 22.34% 43.23% 20.83% 32.77% 36.72% -
ROE 3.00% 2.47% 0.65% 2.43% 0.45% 0.76% 1.01% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.09 27.31 16.67 32.21 12.05 13.00 15.68 154.55%
EPS 17.23 14.08 3.72 13.92 2.51 4.26 5.76 106.91%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.74 5.69 5.73 5.72 5.59 5.59 5.69 0.58%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.09 27.31 16.67 32.21 12.05 12.99 15.66 154.76%
EPS 17.23 14.08 3.72 13.92 2.51 4.26 5.75 107.15%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.74 5.69 5.73 5.72 5.59 5.5852 5.6801 0.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.30 5.58 5.00 4.80 4.28 3.90 4.50 -
P/RPS 8.27 20.43 29.99 14.90 35.53 30.00 28.69 -56.19%
P/EPS 30.77 39.66 134.24 34.47 170.53 91.55 78.13 -46.11%
EY 3.25 2.52 0.74 2.90 0.59 1.09 1.28 85.59%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.92 0.98 0.87 0.84 0.77 0.70 0.79 10.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 27/08/12 23/05/12 28/02/12 16/11/11 25/08/11 -
Price 5.10 5.50 5.10 4.70 4.80 4.29 4.15 -
P/RPS 7.96 20.14 30.59 14.59 39.84 33.00 26.46 -54.93%
P/EPS 29.61 39.09 136.93 33.76 191.25 100.70 72.05 -44.57%
EY 3.38 2.56 0.73 2.96 0.52 0.99 1.39 80.34%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.89 0.97 0.89 0.82 0.86 0.77 0.73 14.05%

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