[AYER] YoY Annualized Quarter Result on 30-Jun-2001 [#1]

Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- 4.73%
YoY- 39.38%
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 28,280 2,092 1,088 516 8,704 0 -100.00%
PBT 16,900 18,536 7,072 9,008 6,460 0 -100.00%
Tax -4,732 -5,236 -1,964 -2,524 -1,808 0 -100.00%
NP 12,168 13,300 5,108 6,484 4,652 0 -100.00%
-
NP to SH 12,168 13,300 5,108 6,484 4,652 0 -100.00%
-
Tax Rate 28.00% 28.25% 27.77% 28.02% 27.99% - -
Total Cost 16,112 -11,208 -4,020 -5,968 4,052 0 -100.00%
-
Net Worth 270,483 262,105 251,666 247,652 244,605 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 270,483 262,105 251,666 247,652 244,605 0 -100.00%
NOSH 74,926 74,887 74,678 75,046 75,032 74,854 -0.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 43.03% 635.76% 469.49% 1,256.59% 53.45% 0.00% -
ROE 4.50% 5.07% 2.03% 2.62% 1.90% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 37.74 2.79 1.46 0.69 11.60 0.00 -100.00%
EPS 16.24 17.76 6.84 8.64 6.20 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 3.50 3.37 3.30 3.26 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 75,046
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 37.78 2.79 1.45 0.69 11.63 0.00 -100.00%
EPS 16.26 17.77 6.82 8.66 6.21 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6135 3.5016 3.3621 3.3085 3.2678 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.36 2.38 2.90 2.80 4.70 0.00 -
P/RPS 6.25 85.20 199.05 407.23 40.52 0.00 -100.00%
P/EPS 14.53 13.40 42.40 32.41 75.81 0.00 -100.00%
EY 6.88 7.46 2.36 3.09 1.32 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.86 0.85 1.44 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 17/08/04 28/08/03 28/08/02 29/08/01 28/08/00 - -
Price 2.45 2.37 2.80 3.00 4.70 0.00 -
P/RPS 6.49 84.84 192.19 436.32 40.52 0.00 -100.00%
P/EPS 15.09 13.34 40.94 34.72 75.81 0.00 -100.00%
EY 6.63 7.49 2.44 2.88 1.32 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.83 0.91 1.44 0.00 -100.00%

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