[AYER] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -85.76%
YoY- -31.64%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 107,709 79,227 44,736 17,911 96,512 78,497 68,580 35.07%
PBT 25,432 14,042 9,495 4,050 28,204 24,960 20,679 14.77%
Tax -7,123 -4,407 -1,941 -1,088 -7,400 -9,400 -5,982 12.33%
NP 18,309 9,635 7,554 2,962 20,804 15,560 14,697 15.76%
-
NP to SH 18,309 9,635 7,554 2,962 20,804 15,560 14,697 15.76%
-
Tax Rate 28.01% 31.38% 20.44% 26.86% 26.24% 37.66% 28.93% -
Total Cost 89,400 69,592 37,182 14,949 75,708 62,937 53,883 40.10%
-
Net Worth 388,486 379,560 377,325 382,217 379,547 373,649 372,853 2.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 11,227 11,229 - - 11,229 7,487 7,487 30.97%
Div Payout % 61.32% 116.55% - - 53.98% 48.12% 50.94% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 388,486 379,560 377,325 382,217 379,547 373,649 372,853 2.77%
NOSH 74,852 74,864 74,866 74,797 74,861 74,879 74,870 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.00% 12.16% 16.89% 16.54% 21.56% 19.82% 21.43% -
ROE 4.71% 2.54% 2.00% 0.77% 5.48% 4.16% 3.94% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 143.89 105.83 59.75 23.95 128.92 104.83 91.60 35.09%
EPS 24.46 12.87 10.09 3.96 27.79 20.78 19.63 15.77%
DPS 15.00 15.00 0.00 0.00 15.00 10.00 10.00 31.00%
NAPS 5.19 5.07 5.04 5.11 5.07 4.99 4.98 2.78%
Adjusted Per Share Value based on latest NOSH - 74,797
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 143.89 105.84 59.77 23.93 128.94 104.87 91.62 35.07%
EPS 24.46 12.87 10.09 3.96 27.79 20.79 19.63 15.77%
DPS 15.00 15.00 0.00 0.00 15.00 10.00 10.00 31.00%
NAPS 5.19 5.0707 5.0409 5.1062 5.0706 4.9918 4.9811 2.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.50 3.98 3.98 3.90 4.24 3.88 2.86 -
P/RPS 2.43 3.76 6.66 16.29 3.29 3.70 3.12 -15.33%
P/EPS 14.31 30.92 39.44 98.48 15.26 18.67 14.57 -1.19%
EY 6.99 3.23 2.54 1.02 6.55 5.36 6.86 1.25%
DY 4.29 3.77 0.00 0.00 3.54 2.58 3.50 14.51%
P/NAPS 0.67 0.79 0.79 0.76 0.84 0.78 0.57 11.36%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 -
Price 3.50 3.86 3.94 3.68 3.88 3.68 3.12 -
P/RPS 2.43 3.65 6.59 15.37 3.01 3.51 3.41 -20.20%
P/EPS 14.31 29.99 39.05 92.93 13.96 17.71 15.89 -6.73%
EY 6.99 3.33 2.56 1.08 7.16 5.65 6.29 7.28%
DY 4.29 3.89 0.00 0.00 3.87 2.72 3.21 21.30%
P/NAPS 0.67 0.76 0.78 0.72 0.77 0.74 0.63 4.18%

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