[AYER] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 4998.37%
YoY- 449.57%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 25,756 7,103 3,120 17,344 1,902 1,931 2,930 323.13%
PBT 7,320 5,206 709 11,671 250 427 1,368 204.37%
Tax -2,917 -637 -12 -2,658 -434 90 -292 360.61%
NP 4,403 4,569 697 9,013 -184 517 1,076 154.74%
-
NP to SH 4,403 4,569 697 9,013 -184 517 1,076 154.74%
-
Tax Rate 39.85% 12.24% 1.69% 22.77% 173.60% -21.08% 21.35% -
Total Cost 21,353 2,534 2,423 8,331 2,086 1,414 1,854 406.23%
-
Net Worth 429,656 425,913 428,907 428,159 418,428 418,844 425,169 0.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 7,485 - - - -
Div Payout % - - - 83.05% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 429,656 425,913 428,907 428,159 418,428 418,844 425,169 0.69%
NOSH 74,853 74,853 74,853 74,853 74,853 74,927 74,722 0.11%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.10% 64.32% 22.34% 51.97% -9.67% 26.77% 36.72% -
ROE 1.02% 1.07% 0.16% 2.11% -0.04% 0.12% 0.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.41 9.49 4.17 23.17 2.54 2.58 3.92 322.74%
EPS 5.88 6.10 0.93 12.04 -0.25 0.69 1.44 154.38%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.74 5.69 5.73 5.72 5.59 5.59 5.69 0.58%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.41 9.49 4.17 23.17 2.54 2.58 3.91 323.45%
EPS 5.88 6.10 0.93 12.04 -0.25 0.69 1.44 154.38%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.74 5.69 5.73 5.72 5.59 5.5956 5.6801 0.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.30 5.58 5.00 4.80 4.28 3.90 4.50 -
P/RPS 15.40 58.80 119.96 20.72 168.44 151.33 114.76 -73.62%
P/EPS 90.10 91.42 536.97 39.86 -1,741.15 565.22 312.50 -56.19%
EY 1.11 1.09 0.19 2.51 -0.06 0.18 0.32 128.28%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.92 0.98 0.87 0.84 0.77 0.70 0.79 10.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 27/08/12 23/05/12 28/02/12 16/11/11 25/08/11 -
Price 5.10 5.50 5.10 4.70 4.80 4.29 4.15 -
P/RPS 14.82 57.96 122.36 20.28 188.90 166.46 105.84 -72.87%
P/EPS 86.70 90.11 547.70 39.03 -1,952.69 621.74 288.19 -54.93%
EY 1.15 1.11 0.18 2.56 -0.05 0.16 0.35 120.21%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.89 0.97 0.89 0.82 0.86 0.77 0.73 14.05%

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