[AYER] QoQ Quarter Result on 30-Jun-2002 [#1]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 56.88%
YoY- -21.22%
Quarter Report
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,679 369 1,466 272 713 3,152 298 216.96%
PBT 2,486 4,220 4,737 1,768 1,362 4,019 2,042 14.02%
Tax -732 -1,222 -1,365 -491 -548 -1,128 -581 16.66%
NP 1,754 2,998 3,372 1,277 814 2,891 1,461 12.97%
-
NP to SH 1,754 2,998 3,372 1,277 814 2,891 1,461 12.97%
-
Tax Rate 29.44% 28.96% 28.82% 27.77% 40.23% 28.07% 28.45% -
Total Cost -75 -2,629 -1,906 -1,005 -101 261 -1,163 -83.94%
-
Net Worth 259,352 256,437 254,024 251,666 251,667 250,902 248,744 2.82%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,747 - - - 3,733 - - -
Div Payout % 213.68% - - - 458.72% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 259,352 256,437 254,024 251,666 251,667 250,902 248,744 2.82%
NOSH 74,957 74,763 74,933 74,678 74,678 74,896 74,923 0.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 104.47% 812.47% 230.01% 469.49% 114.17% 91.72% 490.27% -
ROE 0.68% 1.17% 1.33% 0.51% 0.32% 1.15% 0.59% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.24 0.49 1.96 0.36 0.95 4.21 0.40 215.68%
EPS 2.34 4.01 4.50 1.71 1.09 3.86 1.95 12.93%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.46 3.43 3.39 3.37 3.37 3.35 3.32 2.79%
Adjusted Per Share Value based on latest NOSH - 74,678
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.24 0.49 1.96 0.36 0.95 4.21 0.40 215.68%
EPS 2.34 4.01 4.50 1.71 1.09 3.86 1.95 12.93%
DPS 5.01 0.00 0.00 0.00 4.99 0.00 0.00 -
NAPS 3.4648 3.4259 3.3936 3.3621 3.3622 3.3519 3.3231 2.82%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.35 2.60 2.99 2.90 3.02 2.98 2.50 -
P/RPS 104.91 526.79 152.83 796.20 316.31 70.81 628.55 -69.71%
P/EPS 100.43 64.84 66.44 169.59 277.06 77.20 128.21 -15.03%
EY 1.00 1.54 1.51 0.59 0.36 1.30 0.78 18.03%
DY 2.13 0.00 0.00 0.00 1.66 0.00 0.00 -
P/NAPS 0.68 0.76 0.88 0.86 0.90 0.89 0.75 -6.32%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 24/02/03 29/11/02 28/08/02 28/05/02 26/02/02 26/11/01 -
Price 2.22 2.60 2.80 2.80 3.00 3.00 3.00 -
P/RPS 99.11 526.79 143.12 768.75 314.22 71.28 754.26 -74.18%
P/EPS 94.87 64.84 62.22 163.74 275.23 77.72 153.85 -27.57%
EY 1.05 1.54 1.61 0.61 0.36 1.29 0.65 37.71%
DY 2.25 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.64 0.76 0.83 0.83 0.89 0.90 0.90 -20.34%

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