[AYER] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 655.52%
YoY- 230.57%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 33,581 54,157 57,417 10,223 4,861 13,933 39,132 -2.51%
PBT 9,703 32,054 31,961 5,915 1,795 11,921 13,856 -5.76%
Tax -2,397 -8,029 -7,341 -649 -202 -5,537 -3,814 -7.44%
NP 7,306 24,025 24,620 5,266 1,593 6,384 10,042 -5.16%
-
NP to SH 7,306 24,025 24,620 5,266 1,593 6,384 10,042 -5.16%
-
Tax Rate 24.70% 25.05% 22.97% 10.97% 11.25% 46.45% 27.53% -
Total Cost 26,275 30,132 32,797 4,957 3,268 7,549 29,090 -1.68%
-
Net Worth 469,328 449,118 444,626 425,913 418,069 419,113 404,074 2.52%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 469,328 449,118 444,626 425,913 418,069 419,113 404,074 2.52%
NOSH 74,853 74,853 74,853 74,853 74,788 74,841 74,828 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.76% 44.36% 42.88% 51.51% 32.77% 45.82% 25.66% -
ROE 1.56% 5.35% 5.54% 1.24% 0.38% 1.52% 2.49% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.86 72.35 76.71 13.66 6.50 18.62 52.30 -2.52%
EPS 9.76 32.10 32.89 7.04 2.13 8.53 13.42 -5.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.27 6.00 5.94 5.69 5.59 5.60 5.40 2.51%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.86 72.34 76.69 13.66 6.49 18.61 52.27 -2.51%
EPS 9.76 32.09 32.89 7.03 2.13 8.53 13.41 -5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2691 5.9991 5.9391 5.6891 5.5844 5.5983 5.3974 2.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.80 8.80 5.70 5.58 3.90 4.38 3.05 -
P/RPS 15.16 12.16 7.43 40.86 60.00 23.53 5.83 17.25%
P/EPS 69.67 27.42 17.33 79.32 183.10 51.35 22.73 20.51%
EY 1.44 3.65 5.77 1.26 0.55 1.95 4.40 -16.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.47 0.96 0.98 0.70 0.78 0.56 11.56%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 19/11/14 26/11/13 27/11/12 16/11/11 25/11/10 26/11/09 -
Price 6.80 7.71 5.60 5.50 4.29 4.56 3.10 -
P/RPS 15.16 10.66 7.30 40.27 66.00 24.49 5.93 16.92%
P/EPS 69.67 24.02 17.03 78.18 201.41 53.46 23.10 20.19%
EY 1.44 4.16 5.87 1.28 0.50 1.87 4.33 -16.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.29 0.94 0.97 0.77 0.81 0.57 11.23%

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