[AYER] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 397.31%
YoY- 447.06%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 78,497 68,580 24,340 48,914 11,874 7,154 3,882 638.16%
PBT 24,960 20,679 6,102 71,182 14,184 5,563 3,988 238.48%
Tax -9,400 -5,982 -1,769 -4,473 -770 -404 -165 1369.70%
NP 15,560 14,697 4,333 66,709 13,414 5,159 3,823 154.26%
-
NP to SH 15,560 14,697 4,333 66,709 13,414 5,159 3,823 154.26%
-
Tax Rate 37.66% 28.93% 28.99% 6.28% 5.43% 7.26% 4.14% -
Total Cost 62,937 53,883 20,007 -17,795 -1,540 1,995 59 10208.30%
-
Net Worth 373,649 372,853 368,941 364,534 282,951 274,797 278,308 21.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,487 7,487 - 7,485 5,988 5,990 - -
Div Payout % 48.12% 50.94% - 11.22% 44.64% 116.11% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 373,649 372,853 368,941 364,534 282,951 274,797 278,308 21.63%
NOSH 74,879 74,870 74,835 74,853 74,854 74,876 74,814 0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.82% 21.43% 17.80% 136.38% 112.97% 72.11% 98.48% -
ROE 4.16% 3.94% 1.17% 18.30% 4.74% 1.88% 1.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 104.83 91.60 32.52 65.35 15.86 9.55 5.19 637.62%
EPS 20.78 19.63 5.79 89.12 17.92 6.89 5.11 154.12%
DPS 10.00 10.00 0.00 10.00 8.00 8.00 0.00 -
NAPS 4.99 4.98 4.93 4.87 3.78 3.67 3.72 21.56%
Adjusted Per Share Value based on latest NOSH - 74,852
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 104.87 91.62 32.52 65.35 15.86 9.56 5.19 637.81%
EPS 20.79 19.63 5.79 89.12 17.92 6.89 5.11 154.20%
DPS 10.00 10.00 0.00 10.00 8.00 8.00 0.00 -
NAPS 4.9918 4.9811 4.9289 4.87 3.7801 3.6712 3.7181 21.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.88 2.86 2.65 2.20 2.19 2.12 2.20 -
P/RPS 3.70 3.12 8.15 3.37 13.81 22.19 42.40 -80.23%
P/EPS 18.67 14.57 45.77 2.47 12.22 30.77 43.05 -42.61%
EY 5.36 6.86 2.18 40.51 8.18 3.25 2.32 74.49%
DY 2.58 3.50 0.00 4.55 3.65 3.77 0.00 -
P/NAPS 0.78 0.57 0.54 0.45 0.58 0.58 0.59 20.39%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 25/05/06 27/02/06 28/11/05 23/08/05 -
Price 3.68 3.12 2.55 2.35 2.25 2.23 2.25 -
P/RPS 3.51 3.41 7.84 3.60 14.18 23.34 43.36 -81.20%
P/EPS 17.71 15.89 44.04 2.64 12.56 32.37 44.03 -45.41%
EY 5.65 6.29 2.27 37.92 7.96 3.09 2.27 83.35%
DY 2.72 3.21 0.00 4.26 3.56 3.59 0.00 -
P/NAPS 0.74 0.63 0.52 0.48 0.60 0.61 0.60 14.96%

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