[AYER] YoY Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -81.55%
YoY- -35.21%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 18,898 86,944 11,423 19,575 29,584 3,120 2,930 38.24%
PBT 11,282 27,044 2,940 11,470 17,876 709 1,368 44.27%
Tax -2,052 -6,443 -739 -2,781 -4,465 -12 -292 40.31%
NP 9,230 20,601 2,201 8,689 13,411 697 1,076 45.26%
-
NP to SH 9,230 20,601 2,201 8,689 13,411 697 1,076 45.26%
-
Tax Rate 18.19% 23.82% 25.14% 24.25% 24.98% 1.69% 21.35% -
Total Cost 9,668 66,343 9,222 10,886 16,173 2,423 1,854 33.22%
-
Net Worth 495,526 483,584 488,790 476,813 448,369 428,907 425,169 2.69%
Dividend
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 7,485 - - - - - -
Div Payout % - 36.34% - - - - - -
Equity
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 495,526 483,584 488,790 476,813 448,369 428,907 425,169 2.69%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,722 0.03%
Ratio Analysis
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 48.84% 23.69% 19.27% 44.39% 45.33% 22.34% 36.72% -
ROE 1.86% 4.26% 0.45% 1.82% 2.99% 0.16% 0.25% -
Per Share
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.25 116.14 15.26 26.15 39.52 4.17 3.92 38.21%
EPS 12.33 27.52 2.94 11.61 17.92 0.93 1.44 45.21%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.62 6.46 6.53 6.37 5.99 5.73 5.69 2.66%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.24 116.14 15.26 26.15 39.52 4.17 3.91 38.26%
EPS 12.33 27.52 2.94 11.61 17.91 0.93 1.44 45.21%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.619 6.4595 6.529 6.369 5.9891 5.7291 5.6792 2.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/03/17 31/03/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 6.85 6.60 6.90 9.98 6.10 5.00 4.50 -
P/RPS 27.13 0.00 45.21 38.16 15.43 119.96 114.76 -22.16%
P/EPS 55.55 0.00 234.66 85.97 34.05 536.97 312.50 -25.92%
EY 1.80 0.00 0.43 1.16 2.94 0.19 0.32 34.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.02 1.06 1.57 1.02 0.87 0.79 4.71%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/05/17 24/05/16 25/08/15 28/08/14 29/08/13 27/08/12 25/08/11 -
Price 6.88 6.50 6.40 9.30 5.67 5.10 4.15 -
P/RPS 27.25 0.00 41.94 35.56 14.35 122.36 105.84 -21.00%
P/EPS 55.80 0.00 217.66 80.12 31.65 547.70 288.19 -24.81%
EY 1.79 0.00 0.46 1.25 3.16 0.18 0.35 32.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.00 0.98 1.46 0.95 0.89 0.73 6.34%

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