[AYER] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 43.52%
YoY- -12.98%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 26,825 44,240 3,272 6,743 633 1,466 298 111.62%
PBT 5,445 14,577 1,576 6,765 6,988 4,737 2,042 17.74%
Tax -853 -4,213 -240 -2,399 -1,971 -1,365 -581 6.60%
NP 4,592 10,364 1,336 4,366 5,017 3,372 1,461 21.01%
-
NP to SH 4,592 10,364 1,336 4,366 5,017 3,372 1,461 21.01%
-
Tax Rate 15.67% 28.90% 15.23% 35.46% 28.21% 28.82% 28.45% -
Total Cost 22,233 33,876 1,936 2,377 -4,384 -1,906 -1,163 -
-
Net Worth 377,547 372,924 275,456 269,598 263,579 254,024 248,744 7.19%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 7,488 6,004 - - - - -
Div Payout % - 72.25% 449.44% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 377,547 372,924 275,456 269,598 263,579 254,024 248,744 7.19%
NOSH 74,910 74,884 75,056 74,888 74,880 74,933 74,923 -0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 17.12% 23.43% 40.83% 64.75% 792.58% 230.01% 490.27% -
ROE 1.22% 2.78% 0.49% 1.62% 1.90% 1.33% 0.59% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 35.81 59.08 4.36 9.00 0.85 1.96 0.40 111.43%
EPS 6.13 13.84 1.78 5.83 6.70 4.50 1.95 21.02%
DPS 0.00 10.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 5.04 4.98 3.67 3.60 3.52 3.39 3.32 7.20%
Adjusted Per Share Value based on latest NOSH - 74,888
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 35.84 59.10 4.37 9.01 0.85 1.96 0.40 111.46%
EPS 6.13 13.85 1.78 5.83 6.70 4.50 1.95 21.02%
DPS 0.00 10.00 8.02 0.00 0.00 0.00 0.00 -
NAPS 5.0439 4.9821 3.68 3.6017 3.5213 3.3936 3.3231 7.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.98 2.86 2.12 2.56 2.40 2.99 2.50 -
P/RPS 11.11 4.84 48.63 28.43 283.91 152.83 628.55 -48.94%
P/EPS 64.93 20.66 119.10 43.91 35.82 66.44 128.21 -10.71%
EY 1.54 4.84 0.84 2.28 2.79 1.51 0.78 11.99%
DY 0.00 3.50 3.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.57 0.58 0.71 0.68 0.88 0.75 0.86%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 28/11/05 23/11/04 20/11/03 29/11/02 26/11/01 -
Price 3.94 3.12 2.23 2.40 2.42 2.80 3.00 -
P/RPS 11.00 5.28 51.15 26.65 286.27 143.12 754.26 -50.55%
P/EPS 64.27 22.54 125.28 41.17 36.12 62.22 153.85 -13.53%
EY 1.56 4.44 0.80 2.43 2.77 1.61 0.65 15.70%
DY 0.00 3.21 3.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.63 0.61 0.67 0.69 0.83 0.90 -2.35%

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