[AYER] QoQ Quarter Result on 30-Jun-2007 [#1]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -43.52%
YoY- -31.64%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 28,482 34,491 26,825 17,911 18,015 9,917 44,240 -25.42%
PBT 11,390 4,547 5,445 4,050 3,244 4,281 14,577 -15.15%
Tax -2,716 -2,466 -853 -1,088 2,000 -3,418 -4,213 -25.35%
NP 8,674 2,081 4,592 2,962 5,244 863 10,364 -11.18%
-
NP to SH 8,674 2,081 4,592 2,962 5,244 863 10,364 -11.18%
-
Tax Rate 23.85% 54.23% 15.67% 26.86% -61.65% 79.84% 28.90% -
Total Cost 19,808 32,410 22,233 14,949 12,771 9,054 33,876 -30.05%
-
Net Worth 388,421 379,520 377,547 382,217 379,273 374,466 372,924 2.74%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 11,226 - - - 11,221 - 7,488 30.95%
Div Payout % 129.42% - - - 213.98% - 72.25% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 388,421 379,520 377,547 382,217 379,273 374,466 372,924 2.74%
NOSH 74,840 74,856 74,910 74,797 74,807 75,043 74,884 -0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 30.45% 6.03% 17.12% 16.54% 29.11% 8.70% 23.43% -
ROE 2.23% 0.55% 1.22% 0.77% 1.38% 0.23% 2.78% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 38.06 46.08 35.81 23.95 24.08 13.22 59.08 -25.38%
EPS 11.59 2.78 6.13 3.96 7.01 1.15 13.84 -11.14%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 10.00 31.00%
NAPS 5.19 5.07 5.04 5.11 5.07 4.99 4.98 2.78%
Adjusted Per Share Value based on latest NOSH - 74,797
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 38.05 46.08 35.84 23.93 24.07 13.25 59.10 -25.41%
EPS 11.59 2.78 6.13 3.96 7.01 1.15 13.85 -11.18%
DPS 15.00 0.00 0.00 0.00 14.99 0.00 10.00 31.00%
NAPS 5.1891 5.0702 5.0439 5.1062 5.0669 5.0027 4.9821 2.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.50 3.98 3.98 3.90 4.24 3.88 2.86 -
P/RPS 9.20 8.64 11.11 16.29 17.61 29.36 4.84 53.38%
P/EPS 30.20 143.17 64.93 98.48 60.49 337.39 20.66 28.77%
EY 3.31 0.70 1.54 1.02 1.65 0.30 4.84 -22.35%
DY 4.29 0.00 0.00 0.00 3.54 0.00 3.50 14.51%
P/NAPS 0.67 0.79 0.79 0.76 0.84 0.78 0.57 11.36%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 -
Price 3.50 3.86 3.94 3.68 3.88 3.68 3.12 -
P/RPS 9.20 8.38 11.00 15.37 16.11 27.85 5.28 44.75%
P/EPS 30.20 138.85 64.27 92.93 55.35 320.00 22.54 21.51%
EY 3.31 0.72 1.56 1.08 1.81 0.31 4.44 -17.76%
DY 4.29 0.00 0.00 0.00 3.87 0.00 3.21 21.30%
P/NAPS 0.67 0.76 0.78 0.72 0.77 0.74 0.63 4.18%

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