[AYER] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 639.67%
YoY- -5.93%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,979 10,223 3,120 24,107 6,763 4,861 2,930 428.22%
PBT 13,235 5,915 709 13,716 2,045 1,795 1,368 350.92%
Tax -3,566 -649 -12 -3,294 -636 -202 -292 426.30%
NP 9,669 5,266 697 10,422 1,409 1,593 1,076 329.36%
-
NP to SH 9,669 5,266 697 10,422 1,409 1,593 1,076 329.36%
-
Tax Rate 26.94% 10.97% 1.69% 24.02% 31.10% 11.25% 21.35% -
Total Cost 26,310 4,957 2,423 13,685 5,354 3,268 1,854 481.45%
-
Net Worth 429,656 425,913 428,907 428,159 418,428 418,069 425,169 0.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 7,485 - - - -
Div Payout % - - - 71.82% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 429,656 425,913 428,907 428,159 418,428 418,069 425,169 0.69%
NOSH 74,853 74,853 74,853 74,853 74,853 74,788 74,722 0.11%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 26.87% 51.51% 22.34% 43.23% 20.83% 32.77% 36.72% -
ROE 2.25% 1.24% 0.16% 2.43% 0.34% 0.38% 0.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.07 13.66 4.17 32.21 9.04 6.50 3.92 427.74%
EPS 12.92 7.04 0.93 13.92 1.88 2.13 1.44 328.92%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.74 5.69 5.73 5.72 5.59 5.59 5.69 0.58%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.07 13.66 4.17 32.21 9.04 6.49 3.91 428.64%
EPS 12.92 7.04 0.93 13.92 1.88 2.13 1.44 328.92%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.74 5.69 5.73 5.72 5.59 5.5852 5.6801 0.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.30 5.58 5.00 4.80 4.28 3.90 4.50 -
P/RPS 11.03 40.86 119.96 14.90 47.37 60.00 114.76 -78.86%
P/EPS 41.03 79.32 536.97 34.47 227.37 183.10 312.50 -74.00%
EY 2.44 1.26 0.19 2.90 0.44 0.55 0.32 285.02%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.92 0.98 0.87 0.84 0.77 0.70 0.79 10.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 27/08/12 23/05/12 28/02/12 16/11/11 25/08/11 -
Price 5.10 5.50 5.10 4.70 4.80 4.29 4.15 -
P/RPS 10.61 40.27 122.36 14.59 53.13 66.00 105.84 -78.26%
P/EPS 39.48 78.18 547.70 33.76 255.00 201.41 288.19 -73.26%
EY 2.53 1.28 0.18 2.96 0.39 0.50 0.35 271.61%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.89 0.97 0.89 0.82 0.86 0.77 0.73 14.05%

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