[AYER] YoY Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -94.99%
YoY- -74.67%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 13,175 16,158 18,898 11,423 19,575 29,584 3,120 23.77%
PBT 4,032 3,297 11,282 2,940 11,470 17,876 709 29.35%
Tax -1,193 -1,109 -2,052 -739 -2,781 -4,465 -12 97.59%
NP 2,839 2,188 9,230 2,201 8,689 13,411 697 23.11%
-
NP to SH 2,839 2,188 9,230 2,201 8,689 13,411 697 23.11%
-
Tax Rate 29.59% 33.64% 18.19% 25.14% 24.25% 24.98% 1.69% -
Total Cost 10,336 13,970 9,668 9,222 10,886 16,173 2,423 23.96%
-
Net Worth 515,737 500,018 495,526 488,790 476,813 448,369 428,907 2.76%
Dividend
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 515,737 500,018 495,526 488,790 476,813 448,369 428,907 2.76%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 21.55% 13.54% 48.84% 19.27% 44.39% 45.33% 22.34% -
ROE 0.55% 0.44% 1.86% 0.45% 1.82% 2.99% 0.16% -
Per Share
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.60 21.59 25.25 15.26 26.15 39.52 4.17 23.76%
EPS 3.79 2.92 12.33 2.94 11.61 17.92 0.93 23.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.89 6.68 6.62 6.53 6.37 5.99 5.73 2.76%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.60 21.58 25.24 15.26 26.15 39.52 4.17 23.76%
EPS 3.79 2.92 12.33 2.94 11.61 17.91 0.93 23.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.889 6.679 6.619 6.529 6.369 5.9891 5.7291 2.76%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/03/19 30/03/18 31/03/17 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 4.43 6.40 6.85 6.90 9.98 6.10 5.00 -
P/RPS 25.17 29.65 27.13 45.21 38.16 15.43 119.96 -20.64%
P/EPS 116.80 218.95 55.55 234.66 85.97 34.05 536.97 -20.21%
EY 0.86 0.46 1.80 0.43 1.16 2.94 0.19 25.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.96 1.03 1.06 1.57 1.02 0.87 -4.44%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 13/05/19 23/05/18 26/05/17 25/08/15 28/08/14 29/08/13 27/08/12 -
Price 4.62 5.70 6.88 6.40 9.30 5.67 5.10 -
P/RPS 26.25 26.41 27.25 41.94 35.56 14.35 122.36 -20.38%
P/EPS 121.81 195.00 55.80 217.66 80.12 31.65 547.70 -19.95%
EY 0.82 0.51 1.79 0.46 1.25 3.16 0.18 25.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.85 1.04 0.98 1.46 0.95 0.89 -4.11%

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