[AYER] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -41.49%
YoY- 115.48%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,658 633 523 1,679 369 1,466 272 560.95%
PBT 5,503 6,988 4,634 2,486 4,220 4,737 1,768 112.73%
Tax -1,821 -1,971 -1,309 -732 -1,222 -1,365 -491 139.02%
NP 3,682 5,017 3,325 1,754 2,998 3,372 1,277 102.18%
-
NP to SH 3,156 5,017 3,325 1,754 2,998 3,372 1,277 82.49%
-
Tax Rate 33.09% 28.21% 28.25% 29.44% 28.96% 28.82% 27.77% -
Total Cost 976 -4,384 -2,802 -75 -2,629 -1,906 -1,005 -
-
Net Worth 229,002 263,579 262,105 259,352 256,437 254,024 251,666 -6.08%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 3,747 - - - -
Div Payout % - - - 213.68% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 229,002 263,579 262,105 259,352 256,437 254,024 251,666 -6.08%
NOSH 64,146 74,880 74,887 74,957 74,763 74,933 74,678 -9.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 79.05% 792.58% 635.76% 104.47% 812.47% 230.01% 469.49% -
ROE 1.38% 1.90% 1.27% 0.68% 1.17% 1.33% 0.51% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.26 0.85 0.70 2.24 0.49 1.96 0.36 636.85%
EPS 4.92 6.70 4.44 2.34 4.01 4.50 1.71 101.90%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.57 3.52 3.50 3.46 3.43 3.39 3.37 3.90%
Adjusted Per Share Value based on latest NOSH - 74,957
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.22 0.85 0.70 2.24 0.49 1.96 0.36 564.87%
EPS 4.22 6.70 4.44 2.34 4.01 4.50 1.71 82.31%
DPS 0.00 0.00 0.00 5.01 0.00 0.00 0.00 -
NAPS 3.0594 3.5213 3.5016 3.4648 3.4259 3.3936 3.3621 -6.07%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.20 2.40 2.38 2.35 2.60 2.99 2.90 -
P/RPS 30.30 283.91 340.79 104.91 526.79 152.83 796.20 -88.61%
P/EPS 44.72 35.82 53.60 100.43 64.84 66.44 169.59 -58.77%
EY 2.24 2.79 1.87 1.00 1.54 1.51 0.59 142.77%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.68 0.68 0.76 0.88 0.86 -19.55%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 28/05/03 24/02/03 29/11/02 28/08/02 -
Price 2.50 2.42 2.37 2.22 2.60 2.80 2.80 -
P/RPS 34.43 286.27 339.36 99.11 526.79 143.12 768.75 -87.31%
P/EPS 50.81 36.12 53.38 94.87 64.84 62.22 163.74 -54.06%
EY 1.97 2.77 1.87 1.05 1.54 1.61 0.61 118.02%
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.68 0.64 0.76 0.83 0.83 -10.70%

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