[AYER] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -8.21%
YoY- 367.53%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 63,748 67,162 108,314 114,834 20,446 9,722 27,866 15.46%
PBT 9,384 19,406 64,108 63,922 11,830 3,590 23,842 -14.96%
Tax -1,784 -4,794 -16,058 -14,682 -1,298 -404 -11,074 -27.19%
NP 7,600 14,612 48,050 49,240 10,532 3,186 12,768 -8.62%
-
NP to SH 7,600 14,612 48,050 49,240 10,532 3,186 12,768 -8.62%
-
Tax Rate 19.01% 24.70% 25.05% 22.97% 10.97% 11.25% 46.45% -
Total Cost 56,148 52,550 60,264 65,594 9,914 6,536 15,098 25.64%
-
Net Worth 485,047 469,328 449,118 444,626 425,913 418,069 419,113 2.57%
Dividend
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 485,047 469,328 449,118 444,626 425,913 418,069 419,113 2.57%
NOSH 74,853 74,853 74,853 74,853 74,853 74,788 74,841 0.00%
Ratio Analysis
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.92% 21.76% 44.36% 42.88% 51.51% 32.77% 45.82% -
ROE 1.57% 3.11% 10.70% 11.07% 2.47% 0.76% 3.05% -
Per Share
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 85.16 89.73 144.70 153.41 27.31 13.00 37.23 15.46%
EPS 10.16 19.52 64.20 65.78 14.08 4.26 17.06 -8.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.48 6.27 6.00 5.94 5.69 5.59 5.60 2.56%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 85.15 89.71 144.68 153.39 27.31 12.99 37.22 15.46%
EPS 10.15 19.52 64.18 65.77 14.07 4.26 17.05 -8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.479 6.2691 5.9991 5.9391 5.6891 5.5844 5.5983 2.57%
Price Multiplier on Financial Quarter End Date
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/06/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.25 6.80 8.80 5.70 5.58 3.90 4.38 -
P/RPS 0.00 7.58 6.08 3.72 20.43 30.00 11.76 -
P/EPS 0.00 34.83 13.71 8.66 39.66 91.55 25.67 -
EY 0.00 2.87 7.29 11.54 2.52 1.09 3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.08 1.47 0.96 0.98 0.70 0.78 5.12%
Price Multiplier on Announcement Date
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/08/16 24/11/15 19/11/14 26/11/13 27/11/12 16/11/11 25/11/10 -
Price 6.21 6.80 7.71 5.60 5.50 4.29 4.56 -
P/RPS 0.00 7.58 5.33 3.65 20.14 33.00 12.25 -
P/EPS 0.00 34.83 12.01 8.51 39.09 100.70 26.73 -
EY 0.00 2.87 8.33 11.75 2.56 0.99 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.08 1.29 0.94 0.97 0.77 0.81 4.43%

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