[AYER] YoY Quarter Result on 30-Sep-2011 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -51.95%
YoY- -88.0%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 34,582 27,833 7,103 1,931 7,214 24,423 37,791 -1.46%
PBT 20,583 14,085 5,206 427 7,729 9,377 13,329 7.50%
Tax -5,248 -2,876 -637 90 -3,420 -2,451 -3,446 7.25%
NP 15,335 11,209 4,569 517 4,309 6,926 9,883 7.59%
-
NP to SH 15,335 11,209 4,569 517 4,309 6,926 9,883 7.59%
-
Tax Rate 25.50% 20.42% 12.24% -21.08% 44.25% 26.14% 25.85% -
Total Cost 19,247 16,624 2,534 1,414 2,905 17,497 27,908 -6.00%
-
Net Worth 449,118 444,626 425,913 418,844 418,930 404,328 397,566 2.05%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 449,118 444,626 425,913 418,844 418,930 404,328 397,566 2.05%
NOSH 74,853 74,853 74,853 74,927 74,809 74,875 74,871 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 44.34% 40.27% 64.32% 26.77% 59.73% 28.36% 26.15% -
ROE 3.41% 2.52% 1.07% 0.12% 1.03% 1.71% 2.49% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 46.20 37.18 9.49 2.58 9.64 32.62 50.47 -1.46%
EPS 20.49 14.97 6.10 0.69 5.76 9.25 13.20 7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 5.94 5.69 5.59 5.60 5.40 5.31 2.05%
Adjusted Per Share Value based on latest NOSH - 74,927
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 46.19 37.18 9.49 2.58 9.64 32.62 50.48 -1.46%
EPS 20.48 14.97 6.10 0.69 5.76 9.25 13.20 7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9991 5.9391 5.6891 5.5947 5.5959 5.4008 5.3105 2.05%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 8.80 5.70 5.58 3.90 4.38 3.05 3.12 -
P/RPS 19.05 15.33 58.80 151.33 45.42 9.35 6.18 20.62%
P/EPS 42.95 38.06 91.42 565.22 76.04 32.97 23.64 10.45%
EY 2.33 2.63 1.09 0.18 1.32 3.03 4.23 -9.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.96 0.98 0.70 0.78 0.56 0.59 16.42%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 26/11/13 27/11/12 16/11/11 25/11/10 26/11/09 27/11/08 -
Price 7.71 5.60 5.50 4.29 4.56 3.10 3.00 -
P/RPS 16.69 15.06 57.96 166.46 47.29 9.50 5.94 18.78%
P/EPS 37.63 37.40 90.11 621.74 79.17 33.51 22.73 8.76%
EY 2.66 2.67 1.11 0.16 1.26 2.98 4.40 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.94 0.97 0.77 0.81 0.57 0.56 14.91%

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