[AYER] YoY Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -4.94%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 30/09/99 CAGR
Revenue 27,626 2,312 3,476 854 6,510 992 83,888 1.17%
PBT 21,978 23,244 13,012 8,588 5,640 5,640 29,778 0.32%
Tax -7,164 -6,560 -3,712 -2,424 -1,580 -1,580 -2,190 -1.23%
NP 14,814 16,684 9,300 6,164 4,060 4,060 27,588 0.65%
-
NP to SH 14,814 16,684 9,300 6,164 4,060 4,060 27,588 0.65%
-
Tax Rate 32.60% 28.22% 28.53% 28.23% 28.01% 28.01% 7.35% -
Total Cost 12,812 -14,372 -5,824 -5,310 2,450 -3,068 56,300 1.56%
-
Net Worth 269,345 263,589 253,840 248,355 244,948 0 22,283,249 4.75%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 30/09/99 CAGR
Net Worth 269,345 263,589 253,840 248,355 244,948 0 22,283,249 4.75%
NOSH 74,818 74,883 74,879 74,805 74,907 74,907 24,952 -1.14%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 30/09/99 CAGR
NP Margin 53.62% 721.63% 267.55% 721.78% 62.37% 409.27% 32.89% -
ROE 5.50% 6.33% 3.66% 2.48% 1.66% 0.00% 0.12% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 30/09/99 CAGR
RPS 36.92 3.09 4.64 1.14 8.69 1.32 336.18 2.35%
EPS 19.80 22.28 12.42 8.24 5.42 5.42 110.56 1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.52 3.39 3.32 3.27 0.00 893.01 5.97%
Adjusted Per Share Value based on latest NOSH - 74,923
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 30/09/99 CAGR
RPS 36.91 3.09 4.64 1.14 8.70 1.33 112.07 1.17%
EPS 19.79 22.29 12.42 8.23 5.42 5.42 36.86 0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5983 3.5214 3.3912 3.3179 3.2724 0.00 297.6935 4.75%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 28/09/00 - -
Price 2.56 2.40 2.99 2.50 4.00 4.00 0.00 -
P/RPS 6.93 77.73 64.41 218.99 46.03 302.05 0.00 -100.00%
P/EPS 12.93 10.77 24.07 30.34 73.80 73.80 0.00 -100.00%
EY 7.73 9.28 4.15 3.30 1.36 1.36 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.88 0.75 1.22 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 30/09/99 CAGR
Date 23/11/04 20/11/03 29/11/02 26/11/01 28/11/00 - 24/11/99 -
Price 2.40 2.42 2.80 3.00 3.86 0.00 0.00 -
P/RPS 6.50 78.38 60.32 262.78 44.42 0.00 0.00 -100.00%
P/EPS 12.12 10.86 22.54 36.41 71.22 0.00 0.00 -100.00%
EY 8.25 9.21 4.44 2.75 1.40 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.83 0.90 1.18 0.00 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