[AYER] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -34.39%
YoY- -48.14%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 17,344 1,902 1,931 2,930 1,099 7,685 7,214 79.37%
PBT 11,671 250 427 1,368 1,034 4,587 7,729 31.58%
Tax -2,658 -434 90 -292 606 -1,532 -3,420 -15.45%
NP 9,013 -184 517 1,076 1,640 3,055 4,309 63.48%
-
NP to SH 9,013 -184 517 1,076 1,640 3,055 4,309 63.48%
-
Tax Rate 22.77% 173.60% -21.08% 21.35% -58.61% 33.40% 44.25% -
Total Cost 8,331 2,086 1,414 1,854 -541 4,630 2,905 101.72%
-
Net Worth 428,159 418,428 418,844 425,169 424,602 423,057 418,930 1.46%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 7,485 - - - 7,488 - - -
Div Payout % 83.05% - - - 456.62% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 428,159 418,428 418,844 425,169 424,602 423,057 418,930 1.46%
NOSH 74,853 74,853 74,927 74,722 74,885 74,877 74,809 0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 51.97% -9.67% 26.77% 36.72% 149.23% 39.75% 59.73% -
ROE 2.11% -0.04% 0.12% 0.25% 0.39% 0.72% 1.03% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 23.17 2.54 2.58 3.92 1.47 10.26 9.64 79.33%
EPS 12.04 -0.25 0.69 1.44 2.19 4.08 5.76 63.40%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.72 5.59 5.59 5.69 5.67 5.65 5.60 1.42%
Adjusted Per Share Value based on latest NOSH - 74,722
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 23.17 2.54 2.58 3.91 1.47 10.27 9.64 79.33%
EPS 12.04 -0.25 0.69 1.44 2.19 4.08 5.76 63.40%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.72 5.59 5.5956 5.6801 5.6725 5.6518 5.5967 1.46%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.80 4.28 3.90 4.50 4.41 4.50 4.38 -
P/RPS 20.72 168.44 151.33 114.76 300.50 43.84 45.42 -40.71%
P/EPS 39.86 -1,741.15 565.22 312.50 201.37 110.29 76.04 -34.96%
EY 2.51 -0.06 0.18 0.32 0.50 0.91 1.32 53.42%
DY 2.08 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.84 0.77 0.70 0.79 0.78 0.80 0.78 5.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 16/11/11 25/08/11 27/05/11 25/02/11 25/11/10 -
Price 4.70 4.80 4.29 4.15 4.85 4.80 4.56 -
P/RPS 20.28 188.90 166.46 105.84 330.48 46.77 47.29 -43.10%
P/EPS 39.03 -1,952.69 621.74 288.19 221.46 117.65 79.17 -37.56%
EY 2.56 -0.05 0.16 0.35 0.45 0.85 1.26 60.34%
DY 2.13 0.00 0.00 0.00 2.06 0.00 0.00 -
P/NAPS 0.82 0.86 0.77 0.73 0.86 0.85 0.81 0.82%

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