[AYER] QoQ Cumulative Quarter Result on 31-Dec-2015

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015
Profit Trend
QoQ- 46.35%
YoY- -65.54%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 32,392 15,937 86,944 50,635 33,581 11,423 102,280 -53.44%
PBT 5,556 2,346 27,044 13,228 9,703 2,940 58,446 -79.08%
Tax -659 -446 -6,443 -3,127 -2,397 -739 -14,512 -87.19%
NP 4,897 1,900 20,601 10,101 7,306 2,201 43,934 -76.74%
-
NP to SH 4,897 1,900 20,601 10,692 7,306 2,201 43,934 -76.74%
-
Tax Rate 11.86% 19.01% 23.82% 23.64% 24.70% 25.14% 24.83% -
Total Cost 27,495 14,037 66,343 40,534 26,275 9,222 58,346 -39.36%
-
Net Worth 480,714 485,047 483,584 473,070 469,328 488,790 487,293 -0.89%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 7,485 - - - 23,952 -
Div Payout % - - 36.34% - - - 54.52% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 480,714 485,047 483,584 473,070 469,328 488,790 487,293 -0.89%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.12% 11.92% 23.69% 19.95% 21.76% 19.27% 42.95% -
ROE 1.02% 0.39% 4.26% 2.26% 1.56% 0.45% 9.02% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.26 21.29 116.14 67.65 44.86 15.26 136.64 -53.45%
EPS 6.54 2.54 27.52 14.28 9.76 2.94 58.69 -76.75%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 32.00 -
NAPS 6.42 6.48 6.46 6.32 6.27 6.53 6.51 -0.92%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.27 21.29 116.14 67.64 44.86 15.26 136.62 -53.43%
EPS 6.54 2.54 27.52 14.28 9.76 2.94 58.68 -76.74%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 32.00 -
NAPS 6.4212 6.479 6.4595 6.3191 6.2691 6.529 6.509 -0.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.18 6.25 6.60 6.50 6.80 6.90 7.00 -
P/RPS 0.00 0.00 0.00 0.00 15.16 45.21 5.12 -
P/EPS 0.00 0.00 0.00 0.00 69.67 234.66 11.93 -
EY 0.00 0.00 0.00 0.00 1.44 0.43 8.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.57 -
P/NAPS 1.03 1.04 1.02 1.08 1.08 1.06 1.08 -3.10%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 16/08/16 24/05/16 24/02/16 24/11/15 25/08/15 26/05/15 -
Price 6.95 6.21 6.50 6.60 6.80 6.40 6.70 -
P/RPS 0.00 0.00 0.00 0.00 15.16 41.94 4.90 -
P/EPS 0.00 0.00 0.00 0.00 69.67 217.66 11.42 -
EY 0.00 0.00 0.00 0.00 1.44 0.46 8.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.78 -
P/NAPS 1.16 1.04 1.00 1.10 1.08 0.98 1.03 8.22%

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