[AYER] YoY Cumulative Quarter Result on 30-Jun-2008 [#1]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -58.15%
YoY- 158.71%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 2,930 6,719 14,709 33,789 17,911 24,340 3,882 -4.57%
PBT 1,368 4,192 4,479 10,646 4,050 6,102 3,988 -16.32%
Tax -292 -2,117 -1,363 -2,983 -1,088 -1,769 -165 9.97%
NP 1,076 2,075 3,116 7,663 2,962 4,333 3,823 -19.03%
-
NP to SH 1,076 2,075 3,116 7,663 2,962 4,333 3,823 -19.03%
-
Tax Rate 21.35% 50.50% 30.43% 28.02% 26.86% 28.99% 4.14% -
Total Cost 1,854 4,644 11,593 26,126 14,949 20,007 59 77.59%
-
Net Worth 425,169 423,989 406,727 395,871 382,217 368,941 278,308 7.31%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 425,169 423,989 406,727 395,871 382,217 368,941 278,308 7.31%
NOSH 74,722 74,909 74,903 74,833 74,797 74,835 74,814 -0.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 36.72% 30.88% 21.18% 22.68% 16.54% 17.80% 98.48% -
ROE 0.25% 0.49% 0.77% 1.94% 0.77% 1.17% 1.37% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.92 8.97 19.64 45.15 23.95 32.52 5.19 -4.56%
EPS 1.44 2.77 4.16 10.24 3.96 5.79 5.11 -19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.69 5.66 5.43 5.29 5.11 4.93 3.72 7.33%
Adjusted Per Share Value based on latest NOSH - 74,833
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.91 8.98 19.65 45.14 23.93 32.52 5.19 -4.60%
EPS 1.44 2.77 4.16 10.24 3.96 5.79 5.11 -19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6801 5.6643 5.4337 5.2887 5.1062 4.9289 3.7181 7.31%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.50 3.70 3.10 3.42 3.90 2.65 2.20 -
P/RPS 114.76 41.25 15.79 7.57 16.29 8.15 42.40 18.04%
P/EPS 312.50 133.57 74.52 33.40 98.48 45.77 43.05 39.12%
EY 0.32 0.75 1.34 2.99 1.02 2.18 2.32 -28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.65 0.57 0.65 0.76 0.54 0.59 4.98%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 23/08/05 -
Price 4.15 3.94 2.89 3.46 3.68 2.55 2.25 -
P/RPS 105.84 43.93 14.72 7.66 15.37 7.84 43.36 16.02%
P/EPS 288.19 142.24 69.47 33.79 92.93 44.04 44.03 36.74%
EY 0.35 0.70 1.44 2.96 1.08 2.27 2.27 -26.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.53 0.65 0.72 0.52 0.60 3.32%

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