[AYER] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -54.41%
YoY- 121.47%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Revenue 34,152 56,708 77,746 51,138 63,748 67,162 108,314 -18.17%
PBT 6,840 12,366 24,384 21,370 9,384 19,406 64,108 -32.22%
Tax -3,224 -3,842 -6,200 -4,538 -1,784 -4,794 -16,058 -24.35%
NP 3,616 8,524 18,184 16,832 7,600 14,612 48,050 -36.21%
-
NP to SH 3,616 8,524 18,184 16,832 7,600 14,612 48,050 -36.21%
-
Tax Rate 47.13% 31.07% 25.43% 21.24% 19.01% 24.70% 25.05% -
Total Cost 30,536 48,184 59,562 34,306 56,148 52,550 60,264 -11.14%
-
Net Worth 522,473 513,491 503,012 491,784 485,047 469,328 449,118 2.66%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Net Worth 522,473 513,491 503,012 491,784 485,047 469,328 449,118 2.66%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
NP Margin 10.59% 15.03% 23.39% 32.91% 11.92% 21.76% 44.36% -
ROE 0.69% 1.66% 3.62% 3.42% 1.57% 3.11% 10.70% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
RPS 45.63 75.76 103.86 68.32 85.16 89.73 144.70 -18.17%
EPS 4.84 11.38 24.30 22.48 10.16 19.52 64.20 -36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.98 6.86 6.72 6.57 6.48 6.27 6.00 2.66%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
RPS 45.63 75.76 103.86 68.32 85.16 89.73 144.70 -18.17%
EPS 4.84 11.38 24.30 22.48 10.16 19.52 64.20 -36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.98 6.86 6.72 6.57 6.48 6.27 6.00 2.66%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/09/15 30/09/14 -
Price 5.36 4.70 5.50 6.90 6.25 6.80 8.80 -
P/RPS 11.75 6.20 5.30 10.10 0.00 7.58 6.08 12.13%
P/EPS 110.95 41.27 22.64 30.68 0.00 34.83 13.71 43.82%
EY 0.90 2.42 4.42 3.26 0.00 2.87 7.29 -30.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.82 1.05 1.04 1.08 1.47 -10.63%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Date 26/08/20 14/08/19 21/08/18 29/08/17 16/08/16 24/11/15 19/11/14 -
Price 5.55 4.30 5.30 7.05 6.21 6.80 7.71 -
P/RPS 12.16 5.68 5.10 10.32 0.00 7.58 5.33 15.41%
P/EPS 114.89 37.76 21.82 31.35 0.00 34.83 12.01 48.06%
EY 0.87 2.65 4.58 3.19 0.00 2.87 8.33 -32.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.63 0.79 1.07 1.04 1.08 1.29 -7.96%

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