[AYER] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 293.75%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 27,049 10,415 49,123 35,274 17,076 8,750 67,418 -45.63%
PBT 3,716 706 11,217 10,464 3,420 2,001 17,931 -65.01%
Tax -941 -172 -3,400 -3,345 -1,612 -514 -4,616 -65.39%
NP 2,775 534 7,817 7,119 1,808 1,487 13,315 -64.88%
-
NP to SH 2,775 534 7,817 7,119 1,808 1,487 13,315 -64.88%
-
Tax Rate 25.32% 24.36% 30.31% 31.97% 47.13% 25.69% 25.74% -
Total Cost 24,274 9,881 41,306 28,155 15,268 7,263 54,103 -41.42%
-
Net Worth 523,971 525,468 524,719 523,971 522,473 523,222 523,222 0.09%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 3,068 - - - 3,368 -
Div Payout % - - 39.26% - - - 25.30% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 523,971 525,468 524,719 523,971 522,473 523,222 523,222 0.09%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.26% 5.13% 15.91% 20.18% 10.59% 16.99% 19.75% -
ROE 0.53% 0.10% 1.49% 1.36% 0.35% 0.28% 2.54% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.14 13.91 65.63 47.12 22.81 11.69 90.07 -45.62%
EPS 3.71 0.71 10.44 9.51 2.42 1.99 17.79 -64.86%
DPS 0.00 0.00 4.10 0.00 0.00 0.00 4.50 -
NAPS 7.00 7.02 7.01 7.00 6.98 6.99 6.99 0.09%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.13 13.91 65.62 47.12 22.81 11.69 90.05 -45.63%
EPS 3.71 0.71 10.44 9.51 2.42 1.99 17.79 -64.86%
DPS 0.00 0.00 4.10 0.00 0.00 0.00 4.50 -
NAPS 6.999 7.0189 7.0089 6.999 6.979 6.989 6.989 0.09%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 5.38 5.55 5.60 5.25 5.36 5.55 4.44 -
P/RPS 14.89 39.89 8.53 11.14 23.50 47.48 4.93 109.08%
P/EPS 145.12 777.97 53.62 55.20 221.91 279.38 24.96 223.68%
EY 0.69 0.13 1.86 1.81 0.45 0.36 4.01 -69.09%
DY 0.00 0.00 0.73 0.00 0.00 0.00 1.01 -
P/NAPS 0.77 0.79 0.80 0.75 0.77 0.79 0.64 13.13%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 25/05/21 26/02/21 25/11/20 26/08/20 12/05/20 21/02/20 -
Price 5.50 0.00 0.00 5.50 5.55 5.14 5.30 -
P/RPS 15.22 0.00 0.00 11.67 24.33 43.97 5.88 88.62%
P/EPS 148.36 0.00 0.00 57.83 229.78 258.74 29.80 191.84%
EY 0.67 0.00 0.00 1.73 0.44 0.39 3.36 -65.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.79 0.00 0.00 0.79 0.80 0.74 0.76 2.61%

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