[AYER] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -23.5%
YoY- -64.09%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 32,079 16,819 16,634 10,415 13,849 18,198 8,326 145.16%
PBT 11,744 7,997 3,010 706 753 7,044 1,419 307.58%
Tax -2,941 -2,004 -769 -172 -55 -1,733 -1,098 92.52%
NP 8,803 5,993 2,241 534 698 5,311 321 803.92%
-
NP to SH 8,803 5,993 2,241 534 698 5,311 321 803.92%
-
Tax Rate 25.04% 25.06% 25.55% 24.36% 7.30% 24.60% 77.38% -
Total Cost 23,276 10,826 14,393 9,881 13,151 12,887 8,005 103.32%
-
Net Worth 538,941 529,959 523,971 525,468 524,719 523,971 522,473 2.08%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 3,068 - - -
Div Payout % - - - - 439.68% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 538,941 529,959 523,971 525,468 524,719 523,971 522,473 2.08%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 27.44% 35.63% 13.47% 5.13% 5.04% 29.18% 3.86% -
ROE 1.63% 1.13% 0.43% 0.10% 0.13% 1.01% 0.06% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 42.86 22.47 22.22 13.91 18.50 24.31 11.12 145.22%
EPS 11.76 8.01 2.99 0.71 0.93 7.10 0.43 802.28%
DPS 0.00 0.00 0.00 0.00 4.10 0.00 0.00 -
NAPS 7.20 7.08 7.00 7.02 7.01 7.00 6.98 2.08%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 42.85 22.47 22.22 13.91 18.50 24.31 11.12 145.18%
EPS 11.76 8.01 2.99 0.71 0.93 7.09 0.43 802.28%
DPS 0.00 0.00 0.00 0.00 4.10 0.00 0.00 -
NAPS 7.1989 7.0789 6.999 7.0189 7.0089 6.999 6.979 2.08%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 5.55 5.80 5.38 5.55 5.60 5.25 5.36 -
P/RPS 12.95 25.81 24.21 39.89 30.27 21.59 48.19 -58.25%
P/EPS 47.19 72.44 179.70 777.97 600.54 73.99 1,249.88 -88.67%
EY 2.12 1.38 0.56 0.13 0.17 1.35 0.08 783.56%
DY 0.00 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 0.77 0.82 0.77 0.79 0.80 0.75 0.77 0.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 26/08/21 25/05/21 26/02/21 25/11/20 26/08/20 -
Price 5.50 5.23 5.50 0.00 0.00 5.50 5.55 -
P/RPS 12.83 23.28 24.75 0.00 0.00 22.62 49.90 -59.46%
P/EPS 46.77 65.32 183.71 0.00 0.00 77.52 1,294.19 -89.00%
EY 2.14 1.53 0.54 0.00 0.00 1.29 0.08 789.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.79 0.00 0.00 0.79 0.80 -3.35%

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