[AYER] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 41.46%
YoY- 160.38%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 97,360 15,528 28,280 2,092 1,088 516 8,704 49.51%
PBT 24,408 15,952 16,900 18,536 7,072 9,008 6,460 24.78%
Tax -7,076 -660 -4,732 -5,236 -1,964 -2,524 -1,808 25.52%
NP 17,332 15,292 12,168 13,300 5,108 6,484 4,652 24.49%
-
NP to SH 17,332 15,292 12,168 13,300 5,108 6,484 4,652 24.49%
-
Tax Rate 28.99% 4.14% 28.00% 28.25% 27.77% 28.02% 27.99% -
Total Cost 80,028 236 16,112 -11,208 -4,020 -5,968 4,052 64.37%
-
Net Worth 368,941 278,308 270,483 262,105 251,666 247,652 244,605 7.08%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 368,941 278,308 270,483 262,105 251,666 247,652 244,605 7.08%
NOSH 74,835 74,814 74,926 74,887 74,678 75,046 75,032 -0.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 17.80% 98.48% 43.03% 635.76% 469.49% 1,256.59% 53.45% -
ROE 4.70% 5.49% 4.50% 5.07% 2.03% 2.62% 1.90% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 130.10 20.76 37.74 2.79 1.46 0.69 11.60 49.58%
EPS 23.16 20.44 16.24 17.76 6.84 8.64 6.20 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.93 3.72 3.61 3.50 3.37 3.30 3.26 7.13%
Adjusted Per Share Value based on latest NOSH - 74,887
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 130.07 20.74 37.78 2.79 1.45 0.69 11.63 49.51%
EPS 23.15 20.43 16.26 17.77 6.82 8.66 6.21 24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9289 3.7181 3.6135 3.5016 3.3621 3.3085 3.2678 7.08%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.65 2.20 2.36 2.38 2.90 2.80 4.70 -
P/RPS 2.04 10.60 6.25 85.20 199.05 407.23 40.52 -39.22%
P/EPS 11.44 10.76 14.53 13.40 42.40 32.41 75.81 -27.02%
EY 8.74 9.29 6.88 7.46 2.36 3.09 1.32 37.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.65 0.68 0.86 0.85 1.44 -15.07%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 23/08/05 17/08/04 28/08/03 28/08/02 29/08/01 28/08/00 -
Price 2.55 2.25 2.45 2.37 2.80 3.00 4.70 -
P/RPS 1.96 10.84 6.49 84.84 192.19 436.32 40.52 -39.62%
P/EPS 11.01 11.01 15.09 13.34 40.94 34.72 75.81 -27.48%
EY 9.08 9.08 6.63 7.49 2.44 2.88 1.32 37.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.68 0.68 0.83 0.91 1.44 -15.60%

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