[AYER] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -43.05%
YoY- -31.64%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 26,876 58,836 135,156 71,644 97,360 15,528 28,280 -0.84%
PBT 16,768 17,916 42,584 16,200 24,408 15,952 16,900 -0.13%
Tax -8,468 -5,452 -11,932 -4,352 -7,076 -660 -4,732 10.18%
NP 8,300 12,464 30,652 11,848 17,332 15,292 12,168 -6.17%
-
NP to SH 8,300 12,464 30,652 11,848 17,332 15,292 12,168 -6.17%
-
Tax Rate 50.50% 30.43% 28.02% 26.86% 28.99% 4.14% 28.00% -
Total Cost 18,576 46,372 104,504 59,796 80,028 236 16,112 2.39%
-
Net Worth 423,989 406,727 395,871 382,217 368,941 278,308 270,483 7.77%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 423,989 406,727 395,871 382,217 368,941 278,308 270,483 7.77%
NOSH 74,909 74,903 74,833 74,797 74,835 74,814 74,926 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 30.88% 21.18% 22.68% 16.54% 17.80% 98.48% 43.03% -
ROE 1.96% 3.06% 7.74% 3.10% 4.70% 5.49% 4.50% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 35.88 78.55 180.61 95.78 130.10 20.76 37.74 -0.83%
EPS 11.08 16.64 40.96 15.84 23.16 20.44 16.24 -6.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 5.43 5.29 5.11 4.93 3.72 3.61 7.77%
Adjusted Per Share Value based on latest NOSH - 74,797
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 35.91 78.60 180.56 95.71 130.07 20.74 37.78 -0.84%
EPS 11.09 16.65 40.95 15.83 23.15 20.43 16.26 -6.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6643 5.4337 5.2887 5.1062 4.9289 3.7181 3.6135 7.77%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.70 3.10 3.42 3.90 2.65 2.20 2.36 -
P/RPS 10.31 3.95 1.89 4.07 2.04 10.60 6.25 8.69%
P/EPS 33.39 18.63 8.35 24.62 11.44 10.76 14.53 14.86%
EY 2.99 5.37 11.98 4.06 8.74 9.29 6.88 -12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.65 0.76 0.54 0.59 0.65 0.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 23/08/05 17/08/04 -
Price 3.94 2.89 3.46 3.68 2.55 2.25 2.45 -
P/RPS 10.98 3.68 1.92 3.84 1.96 10.84 6.49 9.15%
P/EPS 35.56 17.37 8.45 23.23 11.01 11.01 15.09 15.34%
EY 2.81 5.76 11.84 4.30 9.08 9.08 6.63 -13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.65 0.72 0.52 0.60 0.68 0.48%

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