[AYER] YoY Quarter Result on 30-Sep-2002 [#2]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 164.06%
YoY- 130.8%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Revenue 3,272 6,743 633 1,466 298 1,079 327 58.38%
PBT 1,576 6,765 6,988 4,737 2,042 1,205 1,205 5.50%
Tax -240 -2,399 -1,971 -1,365 -581 -337 -337 -6.55%
NP 1,336 4,366 5,017 3,372 1,461 868 868 8.99%
-
NP to SH 1,336 4,366 5,017 3,372 1,461 868 868 8.99%
-
Tax Rate 15.23% 35.46% 28.21% 28.82% 28.45% 27.97% 27.97% -
Total Cost 1,936 2,377 -4,384 -1,906 -1,163 211 -541 -
-
Net Worth 275,456 269,598 263,579 254,024 248,744 244,686 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Div 6,004 - - - - - - -
Div Payout % 449.44% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Net Worth 275,456 269,598 263,579 254,024 248,744 244,686 0 -
NOSH 75,056 74,888 74,880 74,933 74,923 74,827 74,827 0.06%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
NP Margin 40.83% 64.75% 792.58% 230.01% 490.27% 80.44% 265.44% -
ROE 0.49% 1.62% 1.90% 1.33% 0.59% 0.35% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
RPS 4.36 9.00 0.85 1.96 0.40 1.44 0.44 58.08%
EPS 1.78 5.83 6.70 4.50 1.95 1.16 1.16 8.92%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.60 3.52 3.39 3.32 3.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 74,933
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
RPS 4.37 9.01 0.85 1.96 0.40 1.44 0.44 58.15%
EPS 1.78 5.83 6.70 4.50 1.95 1.16 1.16 8.92%
DPS 8.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.68 3.6017 3.5213 3.3936 3.3231 3.2689 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 28/09/00 -
Price 2.12 2.56 2.40 2.99 2.50 4.00 4.00 -
P/RPS 48.63 28.43 283.91 152.83 628.55 277.40 915.32 -44.34%
P/EPS 119.10 43.91 35.82 66.44 128.21 344.83 344.83 -19.12%
EY 0.84 2.28 2.79 1.51 0.78 0.29 0.29 23.65%
DY 3.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.68 0.88 0.75 1.22 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Date 28/11/05 23/11/04 20/11/03 29/11/02 26/11/01 28/11/00 - -
Price 2.23 2.40 2.42 2.80 3.00 3.86 0.00 -
P/RPS 51.15 26.65 286.27 143.12 754.26 267.69 0.00 -
P/EPS 125.28 41.17 36.12 62.22 153.85 332.76 0.00 -
EY 0.80 2.43 2.77 1.61 0.65 0.30 0.00 -
DY 3.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.69 0.83 0.90 1.18 0.00 -

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