[AYER] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 517.89%
YoY- 27.87%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 44,240 24,340 37,040 4,720 3,272 3,882 4,521 356.86%
PBT 14,577 6,102 56,997 8,621 1,576 3,988 1,208 425.30%
Tax -4,213 -1,769 -3,702 -366 -240 -165 -2,877 28.92%
NP 10,364 4,333 53,295 8,255 1,336 3,823 -1,669 -
-
NP to SH 10,364 4,333 53,295 8,255 1,336 3,823 -1,669 -
-
Tax Rate 28.90% 28.99% 6.50% 4.25% 15.23% 4.14% 238.16% -
Total Cost 33,876 20,007 -16,255 -3,535 1,936 59 6,190 210.23%
-
Net Worth 372,924 368,941 364,531 282,900 275,456 278,308 274,673 22.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 7,488 - - - 6,004 - 5,987 16.06%
Div Payout % 72.25% - - - 449.44% - 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 372,924 368,941 364,531 282,900 275,456 278,308 274,673 22.59%
NOSH 74,884 74,835 74,852 74,841 75,056 74,814 74,843 0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 23.43% 17.80% 143.89% 174.89% 40.83% 98.48% -36.92% -
ROE 2.78% 1.17% 14.62% 2.92% 0.49% 1.37% -0.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 59.08 32.52 49.48 6.31 4.36 5.19 6.04 356.73%
EPS 13.84 5.79 71.20 11.03 1.78 5.11 -2.23 -
DPS 10.00 0.00 0.00 0.00 8.00 0.00 8.00 16.02%
NAPS 4.98 4.93 4.87 3.78 3.67 3.72 3.67 22.54%
Adjusted Per Share Value based on latest NOSH - 74,841
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 59.10 32.52 49.48 6.31 4.37 5.19 6.04 356.84%
EPS 13.85 5.79 71.20 11.03 1.78 5.11 -2.23 -
DPS 10.00 0.00 0.00 0.00 8.02 0.00 8.00 16.02%
NAPS 4.9821 4.9289 4.87 3.7794 3.68 3.7181 3.6695 22.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.86 2.65 2.20 2.19 2.12 2.20 2.37 -
P/RPS 4.84 8.15 4.45 34.73 48.63 42.40 39.23 -75.18%
P/EPS 20.66 45.77 3.09 19.85 119.10 43.05 -106.28 -
EY 4.84 2.18 32.36 5.04 0.84 2.32 -0.94 -
DY 3.50 0.00 0.00 0.00 3.77 0.00 3.38 2.35%
P/NAPS 0.57 0.54 0.45 0.58 0.58 0.59 0.65 -8.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 25/05/06 27/02/06 28/11/05 23/08/05 30/05/05 -
Price 3.12 2.55 2.35 2.25 2.23 2.25 2.02 -
P/RPS 5.28 7.84 4.75 35.68 51.15 43.36 33.44 -70.75%
P/EPS 22.54 44.04 3.30 20.40 125.28 44.03 -90.58 -
EY 4.44 2.27 30.30 4.90 0.80 2.27 -1.10 -
DY 3.21 0.00 0.00 0.00 3.59 0.00 3.96 -13.05%
P/NAPS 0.63 0.52 0.48 0.60 0.61 0.60 0.55 9.46%

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