[AYER] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 21.59%
YoY- -57.58%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 10,415 49,123 35,274 17,076 8,750 67,418 43,701 -61.52%
PBT 706 11,217 10,464 3,420 2,001 17,931 10,469 -83.40%
Tax -172 -3,400 -3,345 -1,612 -514 -4,616 -2,313 -82.28%
NP 534 7,817 7,119 1,808 1,487 13,315 8,156 -83.72%
-
NP to SH 534 7,817 7,119 1,808 1,487 13,315 8,156 -83.72%
-
Tax Rate 24.36% 30.31% 31.97% 47.13% 25.69% 25.74% 22.09% -
Total Cost 9,881 41,306 28,155 15,268 7,263 54,103 35,545 -57.37%
-
Net Worth 525,468 524,719 523,971 522,473 523,222 523,222 517,234 1.05%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 3,068 - - - 3,368 - -
Div Payout % - 39.26% - - - 25.30% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 525,468 524,719 523,971 522,473 523,222 523,222 517,234 1.05%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.13% 15.91% 20.18% 10.59% 16.99% 19.75% 18.66% -
ROE 0.10% 1.49% 1.36% 0.35% 0.28% 2.54% 1.58% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 13.91 65.63 47.12 22.81 11.69 90.07 58.38 -61.53%
EPS 0.71 10.44 9.51 2.42 1.99 17.79 10.90 -83.78%
DPS 0.00 4.10 0.00 0.00 0.00 4.50 0.00 -
NAPS 7.02 7.01 7.00 6.98 6.99 6.99 6.91 1.05%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 13.91 65.62 47.12 22.81 11.69 90.05 58.37 -61.52%
EPS 0.71 10.44 9.51 2.42 1.99 17.79 10.89 -83.77%
DPS 0.00 4.10 0.00 0.00 0.00 4.50 0.00 -
NAPS 7.0189 7.0089 6.999 6.979 6.989 6.989 6.909 1.05%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 5.55 5.60 5.25 5.36 5.55 4.44 4.10 -
P/RPS 39.89 8.53 11.14 23.50 47.48 4.93 7.02 218.09%
P/EPS 777.97 53.62 55.20 221.91 279.38 24.96 37.63 651.88%
EY 0.13 1.86 1.81 0.45 0.36 4.01 2.66 -86.60%
DY 0.00 0.73 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 0.79 0.80 0.75 0.77 0.79 0.64 0.59 21.46%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 26/02/21 25/11/20 26/08/20 12/05/20 21/02/20 19/11/19 -
Price 0.00 0.00 5.50 5.55 5.14 5.30 4.10 -
P/RPS 0.00 0.00 11.67 24.33 43.97 5.88 7.02 -
P/EPS 0.00 0.00 57.83 229.78 258.74 29.80 37.63 -
EY 0.00 0.00 1.73 0.44 0.39 3.36 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 0.00 0.00 0.79 0.80 0.74 0.76 0.59 -

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