[AYER] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -91.87%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 18,015 9,917 44,240 24,340 37,040 4,720 3,272 212.12%
PBT 3,244 4,281 14,577 6,102 56,997 8,621 1,576 61.88%
Tax 2,000 -3,418 -4,213 -1,769 -3,702 -366 -240 -
NP 5,244 863 10,364 4,333 53,295 8,255 1,336 149.03%
-
NP to SH 5,244 863 10,364 4,333 53,295 8,255 1,336 149.03%
-
Tax Rate -61.65% 79.84% 28.90% 28.99% 6.50% 4.25% 15.23% -
Total Cost 12,771 9,054 33,876 20,007 -16,255 -3,535 1,936 252.13%
-
Net Worth 379,273 374,466 372,924 368,941 364,531 282,900 275,456 23.78%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 11,221 - 7,488 - - - 6,004 51.78%
Div Payout % 213.98% - 72.25% - - - 449.44% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 379,273 374,466 372,924 368,941 364,531 282,900 275,456 23.78%
NOSH 74,807 75,043 74,884 74,835 74,852 74,841 75,056 -0.22%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 29.11% 8.70% 23.43% 17.80% 143.89% 174.89% 40.83% -
ROE 1.38% 0.23% 2.78% 1.17% 14.62% 2.92% 0.49% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.08 13.22 59.08 32.52 49.48 6.31 4.36 212.77%
EPS 7.01 1.15 13.84 5.79 71.20 11.03 1.78 149.59%
DPS 15.00 0.00 10.00 0.00 0.00 0.00 8.00 52.11%
NAPS 5.07 4.99 4.98 4.93 4.87 3.78 3.67 24.06%
Adjusted Per Share Value based on latest NOSH - 74,835
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.07 13.25 59.10 32.52 49.48 6.31 4.37 212.21%
EPS 7.01 1.15 13.85 5.79 71.20 11.03 1.78 149.59%
DPS 14.99 0.00 10.00 0.00 0.00 0.00 8.02 51.79%
NAPS 5.0669 5.0027 4.9821 4.9289 4.87 3.7794 3.68 23.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.24 3.88 2.86 2.65 2.20 2.19 2.12 -
P/RPS 17.61 29.36 4.84 8.15 4.45 34.73 48.63 -49.22%
P/EPS 60.49 337.39 20.66 45.77 3.09 19.85 119.10 -36.36%
EY 1.65 0.30 4.84 2.18 32.36 5.04 0.84 56.90%
DY 3.54 0.00 3.50 0.00 0.00 0.00 3.77 -4.11%
P/NAPS 0.84 0.78 0.57 0.54 0.45 0.58 0.58 28.03%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 28/11/06 29/08/06 25/05/06 27/02/06 28/11/05 -
Price 3.88 3.68 3.12 2.55 2.35 2.25 2.23 -
P/RPS 16.11 27.85 5.28 7.84 4.75 35.68 51.15 -53.74%
P/EPS 55.35 320.00 22.54 44.04 3.30 20.40 125.28 -42.02%
EY 1.81 0.31 4.44 2.27 30.30 4.90 0.80 72.42%
DY 3.87 0.00 3.21 0.00 0.00 0.00 3.59 5.13%
P/NAPS 0.77 0.74 0.63 0.52 0.48 0.60 0.61 16.81%

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