[AYER] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -65.05%
YoY- -69.4%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 37,791 26,825 44,240 3,272 6,743 633 1,466 71.78%
PBT 13,329 5,445 14,577 1,576 6,765 6,988 4,737 18.79%
Tax -3,446 -853 -4,213 -240 -2,399 -1,971 -1,365 16.67%
NP 9,883 4,592 10,364 1,336 4,366 5,017 3,372 19.60%
-
NP to SH 9,883 4,592 10,364 1,336 4,366 5,017 3,372 19.60%
-
Tax Rate 25.85% 15.67% 28.90% 15.23% 35.46% 28.21% 28.82% -
Total Cost 27,908 22,233 33,876 1,936 2,377 -4,384 -1,906 -
-
Net Worth 397,566 377,547 372,924 275,456 269,598 263,579 254,024 7.74%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 7,488 6,004 - - - -
Div Payout % - - 72.25% 449.44% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 397,566 377,547 372,924 275,456 269,598 263,579 254,024 7.74%
NOSH 74,871 74,910 74,884 75,056 74,888 74,880 74,933 -0.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 26.15% 17.12% 23.43% 40.83% 64.75% 792.58% 230.01% -
ROE 2.49% 1.22% 2.78% 0.49% 1.62% 1.90% 1.33% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 50.47 35.81 59.08 4.36 9.00 0.85 1.96 71.75%
EPS 13.20 6.13 13.84 1.78 5.83 6.70 4.50 19.62%
DPS 0.00 0.00 10.00 8.00 0.00 0.00 0.00 -
NAPS 5.31 5.04 4.98 3.67 3.60 3.52 3.39 7.75%
Adjusted Per Share Value based on latest NOSH - 75,056
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 50.49 35.84 59.10 4.37 9.01 0.85 1.96 71.76%
EPS 13.20 6.13 13.85 1.78 5.83 6.70 4.50 19.62%
DPS 0.00 0.00 10.00 8.02 0.00 0.00 0.00 -
NAPS 5.3113 5.0439 4.9821 3.68 3.6017 3.5213 3.3936 7.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.12 3.98 2.86 2.12 2.56 2.40 2.99 -
P/RPS 6.18 11.11 4.84 48.63 28.43 283.91 152.83 -41.38%
P/EPS 23.64 64.93 20.66 119.10 43.91 35.82 66.44 -15.80%
EY 4.23 1.54 4.84 0.84 2.28 2.79 1.51 18.71%
DY 0.00 0.00 3.50 3.77 0.00 0.00 0.00 -
P/NAPS 0.59 0.79 0.57 0.58 0.71 0.68 0.88 -6.44%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 28/11/06 28/11/05 23/11/04 20/11/03 29/11/02 -
Price 3.00 3.94 3.12 2.23 2.40 2.42 2.80 -
P/RPS 5.94 11.00 5.28 51.15 26.65 286.27 143.12 -41.13%
P/EPS 22.73 64.27 22.54 125.28 41.17 36.12 62.22 -15.43%
EY 4.40 1.56 4.44 0.80 2.43 2.77 1.61 18.22%
DY 0.00 0.00 3.21 3.59 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.63 0.61 0.67 0.69 0.83 -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