[AYER] QoQ Quarter Result on 31-Dec-2015

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015
Profit Trend
QoQ- -33.67%
YoY- -51.61%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 16,455 15,937 36,309 17,054 22,158 11,423 29,785 -32.59%
PBT 3,210 2,346 13,816 3,525 6,763 2,940 17,660 -67.81%
Tax -213 -446 -3,907 -51 -1,658 -739 -4,749 -87.30%
NP 2,997 1,900 9,909 3,474 5,105 2,201 12,911 -62.12%
-
NP to SH 2,997 1,900 9,909 3,386 5,105 2,201 12,911 -62.12%
-
Tax Rate 6.64% 19.01% 28.28% 1.45% 24.52% 25.14% 26.89% -
Total Cost 13,458 14,037 26,400 13,580 17,053 9,222 16,874 -13.96%
-
Net Worth 481,018 485,047 483,475 473,070 469,328 488,790 487,293 -0.85%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 7,484 - - - 23,952 -
Div Payout % - - 75.53% - - - 185.52% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 481,018 485,047 483,475 473,070 469,328 488,790 487,293 -0.85%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.21% 11.92% 27.29% 20.37% 23.04% 19.27% 43.35% -
ROE 0.62% 0.39% 2.05% 0.72% 1.09% 0.45% 2.65% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.96 21.29 48.51 22.78 29.60 15.26 39.79 -32.64%
EPS 4.00 2.54 13.24 4.52 6.82 2.94 17.25 -62.15%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 32.00 -
NAPS 6.42 6.48 6.46 6.32 6.27 6.53 6.51 -0.92%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.98 21.29 48.50 22.78 29.60 15.26 39.79 -32.60%
EPS 4.00 2.54 13.24 4.52 6.82 2.94 17.25 -62.15%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 32.00 -
NAPS 6.4252 6.479 6.458 6.3191 6.2691 6.529 6.509 -0.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.18 6.25 6.60 6.50 6.80 6.90 7.00 -
P/RPS 0.00 0.00 0.00 0.00 22.97 45.21 17.59 -
P/EPS 0.00 0.00 0.00 0.00 99.71 234.66 40.58 -
EY 0.00 0.00 0.00 0.00 1.00 0.43 2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.57 -
P/NAPS 1.03 1.04 1.02 1.08 1.08 1.06 1.08 -3.10%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 16/08/16 24/05/16 24/02/16 24/11/15 25/08/15 26/05/15 -
Price 6.95 6.21 6.50 6.60 6.80 6.40 6.70 -
P/RPS 0.00 0.00 0.00 0.00 22.97 41.94 16.84 -
P/EPS 0.00 0.00 0.00 0.00 99.71 217.66 38.84 -
EY 0.00 0.00 0.00 0.00 1.00 0.46 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.78 -
P/NAPS 1.16 1.04 1.00 1.10 1.08 0.98 1.03 8.22%

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