[AYER] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -73.25%
YoY- -35.22%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 45,692 78,300 118,336 12,480 11,720 26,876 58,836 -4.12%
PBT 11,760 45,880 71,504 2,836 5,472 16,768 17,916 -6.77%
Tax -2,956 -11,124 -17,860 -48 -1,168 -8,468 -5,452 -9.69%
NP 8,804 34,756 53,644 2,788 4,304 8,300 12,464 -5.62%
-
NP to SH 8,804 34,756 53,644 2,788 4,304 8,300 12,464 -5.62%
-
Tax Rate 25.14% 24.25% 24.98% 1.69% 21.35% 50.50% 30.43% -
Total Cost 36,888 43,544 64,692 9,692 7,416 18,576 46,372 -3.74%
-
Net Worth 488,790 476,813 448,369 428,907 425,169 423,989 406,727 3.10%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 488,790 476,813 448,369 428,907 425,169 423,989 406,727 3.10%
NOSH 74,853 74,853 74,853 74,853 74,722 74,909 74,903 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.27% 44.39% 45.33% 22.34% 36.72% 30.88% 21.18% -
ROE 1.80% 7.29% 11.96% 0.65% 1.01% 1.96% 3.06% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 61.04 104.61 158.09 16.67 15.68 35.88 78.55 -4.11%
EPS 11.76 46.44 71.68 3.72 5.76 11.08 16.64 -5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.53 6.37 5.99 5.73 5.69 5.66 5.43 3.12%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 61.03 104.59 158.07 16.67 15.66 35.90 78.59 -4.12%
EPS 11.76 46.43 71.66 3.72 5.75 11.09 16.65 -5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.529 6.369 5.9891 5.7291 5.6792 5.6634 5.4329 3.10%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.90 9.98 6.10 5.00 4.50 3.70 3.10 -
P/RPS 11.30 9.54 3.86 29.99 28.69 10.31 3.95 19.13%
P/EPS 58.66 21.49 8.51 134.24 78.13 33.39 18.63 21.05%
EY 1.70 4.65 11.75 0.74 1.28 2.99 5.37 -17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.57 1.02 0.87 0.79 0.65 0.57 10.88%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 29/08/13 27/08/12 25/08/11 26/08/10 27/08/09 -
Price 6.40 9.30 5.67 5.10 4.15 3.94 2.89 -
P/RPS 10.48 8.89 3.59 30.59 26.46 10.98 3.68 19.04%
P/EPS 54.41 20.03 7.91 136.93 72.05 35.56 17.37 20.95%
EY 1.84 4.99 12.64 0.73 1.39 2.81 5.76 -17.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.46 0.95 0.89 0.73 0.70 0.53 10.78%

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