[AYER] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 127.36%
YoY- 1420.67%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,685 7,214 6,719 28,499 19,505 24,423 14,709 -35.05%
PBT 4,587 7,729 4,192 10,996 5,477 9,377 4,479 1.59%
Tax -1,532 -3,420 -2,117 -1,872 -1,464 -2,451 -1,363 8.08%
NP 3,055 4,309 2,075 9,124 4,013 6,926 3,116 -1.30%
-
NP to SH 3,055 4,309 2,075 9,124 4,013 6,926 3,116 -1.30%
-
Tax Rate 33.40% 44.25% 50.50% 17.02% 26.73% 26.14% 30.43% -
Total Cost 4,630 2,905 4,644 19,375 15,492 17,497 11,593 -45.67%
-
Net Worth 423,057 418,930 423,989 417,653 408,786 404,328 406,727 2.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 8,981 - - - -
Div Payout % - - - 98.44% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 423,057 418,930 423,989 417,653 408,786 404,328 406,727 2.65%
NOSH 74,877 74,809 74,909 74,848 74,869 74,875 74,903 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 39.75% 59.73% 30.88% 32.02% 20.57% 28.36% 21.18% -
ROE 0.72% 1.03% 0.49% 2.18% 0.98% 1.71% 0.77% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.26 9.64 8.97 38.08 26.05 32.62 19.64 -35.05%
EPS 4.08 5.76 2.77 12.19 5.36 9.25 4.16 -1.28%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 5.65 5.60 5.66 5.58 5.46 5.40 5.43 2.67%
Adjusted Per Share Value based on latest NOSH - 74,848
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.27 9.64 8.98 38.07 26.06 32.63 19.65 -35.03%
EPS 4.08 5.76 2.77 12.19 5.36 9.25 4.16 -1.28%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 5.6518 5.5967 5.6643 5.5796 5.4612 5.4016 5.4337 2.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.50 4.38 3.70 3.42 3.10 3.05 3.10 -
P/RPS 43.84 45.42 41.25 8.98 11.90 9.35 15.79 97.17%
P/EPS 110.29 76.04 133.57 28.06 57.84 32.97 74.52 29.77%
EY 0.91 1.32 0.75 3.56 1.73 3.03 1.34 -22.68%
DY 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.65 0.61 0.57 0.56 0.57 25.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 4.80 4.56 3.94 3.70 3.26 3.10 2.89 -
P/RPS 46.77 47.29 43.93 9.72 12.51 9.50 14.72 115.67%
P/EPS 117.65 79.17 142.24 30.35 60.82 33.51 69.47 41.94%
EY 0.85 1.26 0.70 3.29 1.64 2.98 1.44 -29.56%
DY 0.00 0.00 0.00 3.24 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.70 0.66 0.60 0.57 0.53 36.89%

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