[AYER] YoY Quarter Result on 30-Sep-2015 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 131.94%
YoY- -66.71%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 22,715 6,671 15,937 22,158 34,582 27,833 7,103 22.40%
PBT 8,895 -597 2,346 6,763 20,583 14,085 5,206 9.76%
Tax -1,991 -217 -446 -1,658 -5,248 -2,876 -637 21.91%
NP 6,904 -814 1,900 5,105 15,335 11,209 4,569 7.44%
-
NP to SH 6,904 -814 1,900 5,105 15,335 11,209 4,569 7.44%
-
Tax Rate 22.38% - 19.01% 24.52% 25.50% 20.42% 12.24% -
Total Cost 15,811 7,485 14,037 17,053 19,247 16,624 2,534 37.48%
-
Net Worth 503,012 491,784 485,047 469,328 449,118 444,626 425,913 2.93%
Dividend
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 503,012 491,784 485,047 469,328 449,118 444,626 425,913 2.93%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 30.39% -12.20% 11.92% 23.04% 44.34% 40.27% 64.32% -
ROE 1.37% -0.17% 0.39% 1.09% 3.41% 2.52% 1.07% -
Per Share
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.35 8.91 21.29 29.60 46.20 37.18 9.49 22.40%
EPS 9.22 -1.09 2.54 6.82 20.49 14.97 6.10 7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.72 6.57 6.48 6.27 6.00 5.94 5.69 2.93%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.34 8.91 21.29 29.60 46.19 37.18 9.49 22.39%
EPS 9.22 -1.09 2.54 6.82 20.48 14.97 6.10 7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.719 6.569 6.479 6.2691 5.9991 5.9391 5.6891 2.93%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 5.50 6.90 6.25 6.80 8.80 5.70 5.58 -
P/RPS 18.12 77.42 0.00 22.97 19.05 15.33 58.80 -18.51%
P/EPS 59.63 -634.50 0.00 99.71 42.95 38.06 91.42 -7.16%
EY 1.68 -0.16 0.00 1.00 2.33 2.63 1.09 7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.05 1.04 1.08 1.47 0.96 0.98 -3.05%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/08/18 29/08/17 16/08/16 24/11/15 19/11/14 26/11/13 27/11/12 -
Price 5.30 7.05 6.21 6.80 7.71 5.60 5.50 -
P/RPS 17.47 79.11 0.00 22.97 16.69 15.06 57.96 -18.82%
P/EPS 57.46 -648.30 0.00 99.71 37.63 37.40 90.11 -7.52%
EY 1.74 -0.15 0.00 1.00 2.66 2.67 1.11 8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.07 1.04 1.08 1.29 0.94 0.97 -3.50%

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