[AYER] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 64.92%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 21,618 13,933 6,719 87,136 58,637 39,132 14,709 29.17%
PBT 16,508 11,921 4,192 30,329 19,333 13,856 4,479 138.03%
Tax -7,069 -5,537 -2,117 -7,150 -5,278 -3,814 -1,363 198.72%
NP 9,439 6,384 2,075 23,179 14,055 10,042 3,116 108.93%
-
NP to SH 9,439 6,384 2,075 23,179 14,055 10,042 3,116 108.93%
-
Tax Rate 42.82% 46.45% 50.50% 23.57% 27.30% 27.53% 30.43% -
Total Cost 12,179 7,549 4,644 63,957 44,582 29,090 11,593 3.33%
-
Net Worth 422,921 419,113 423,989 417,626 408,627 404,074 406,727 2.62%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 8,981 - - - -
Div Payout % - - - 38.75% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 422,921 419,113 423,989 417,626 408,627 404,074 406,727 2.62%
NOSH 74,853 74,841 74,909 74,843 74,840 74,828 74,903 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 43.66% 45.82% 30.88% 26.60% 23.97% 25.66% 21.18% -
ROE 2.23% 1.52% 0.49% 5.55% 3.44% 2.49% 0.77% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.88 18.62 8.97 116.42 78.35 52.30 19.64 29.22%
EPS 12.61 8.53 2.77 30.97 18.78 13.42 4.16 109.02%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 5.65 5.60 5.66 5.58 5.46 5.40 5.43 2.67%
Adjusted Per Share Value based on latest NOSH - 74,848
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.88 18.61 8.98 116.41 78.34 52.28 19.65 29.17%
EPS 12.61 8.53 2.77 30.97 18.78 13.42 4.16 109.02%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 5.65 5.5992 5.6643 5.5793 5.4591 5.3982 5.4337 2.62%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.50 4.38 3.70 3.42 3.10 3.05 3.10 -
P/RPS 15.58 23.53 41.25 2.94 3.96 5.83 15.79 -0.88%
P/EPS 35.69 51.35 133.57 11.04 16.51 22.73 74.52 -38.70%
EY 2.80 1.95 0.75 9.06 6.06 4.40 1.34 63.22%
DY 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.65 0.61 0.57 0.56 0.57 25.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 4.80 4.56 3.94 3.70 3.26 3.10 2.89 -
P/RPS 16.62 24.49 43.93 3.18 4.16 5.93 14.72 8.40%
P/EPS 38.07 53.46 142.24 11.95 17.36 23.10 69.47 -32.96%
EY 2.63 1.87 0.70 8.37 5.76 4.33 1.44 49.25%
DY 0.00 0.00 0.00 3.24 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.70 0.66 0.60 0.57 0.53 36.89%

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