[AYER] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -81.18%
YoY- -21.22%
Quarter Report
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,786 2,107 1,738 272 4,292 3,579 427 328.95%
PBT 13,213 10,726 6,506 1,768 9,675 8,313 4,294 111.70%
Tax -3,811 -3,078 -1,856 -491 -2,888 -2,339 -1,212 114.78%
NP 9,402 7,648 4,650 1,277 6,787 5,974 3,082 110.48%
-
NP to SH 9,402 7,648 4,650 1,277 6,787 5,974 3,082 110.48%
-
Tax Rate 28.84% 28.70% 28.53% 27.77% 29.85% 28.14% 28.23% -
Total Cost -5,616 -5,541 -2,912 -1,005 -2,495 -2,395 -2,655 64.85%
-
Net Worth 259,004 256,679 253,840 251,666 252,174 250,788 248,355 2.84%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,742 - - - 3,741 - - -
Div Payout % 39.81% - - - 55.13% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 259,004 256,679 253,840 251,666 252,174 250,788 248,355 2.84%
NOSH 74,856 74,833 74,879 74,678 74,829 74,862 74,805 0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 248.34% 362.98% 267.55% 469.49% 158.13% 166.92% 721.78% -
ROE 3.63% 2.98% 1.83% 0.51% 2.69% 2.38% 1.24% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.06 2.82 2.32 0.36 5.74 4.78 0.57 329.30%
EPS 12.56 10.22 6.21 1.71 9.07 7.98 4.12 110.38%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.46 3.43 3.39 3.37 3.37 3.35 3.32 2.79%
Adjusted Per Share Value based on latest NOSH - 74,678
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.06 2.81 2.32 0.36 5.73 4.78 0.57 329.30%
EPS 12.56 10.22 6.21 1.71 9.07 7.98 4.12 110.38%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.4602 3.4291 3.3912 3.3621 3.3689 3.3504 3.3179 2.84%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.35 2.60 2.99 2.90 3.02 2.98 2.50 -
P/RPS 46.46 92.34 128.82 796.20 52.65 62.33 437.97 -77.62%
P/EPS 18.71 25.44 48.15 169.59 33.30 37.34 60.68 -54.39%
EY 5.34 3.93 2.08 0.59 3.00 2.68 1.65 118.95%
DY 2.13 0.00 0.00 0.00 1.66 0.00 0.00 -
P/NAPS 0.68 0.76 0.88 0.86 0.90 0.89 0.75 -6.32%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 24/02/03 29/11/02 28/08/02 28/05/02 26/02/02 26/11/01 -
Price 2.22 2.60 2.80 2.80 3.00 3.00 3.00 -
P/RPS 43.89 92.34 120.63 768.75 52.30 62.75 525.57 -80.92%
P/EPS 17.68 25.44 45.09 163.74 33.08 37.59 72.82 -61.11%
EY 5.66 3.93 2.22 0.61 3.02 2.66 1.37 157.69%
DY 2.25 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.64 0.76 0.83 0.83 0.89 0.90 0.90 -20.34%

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