[AYER] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -3.63%
YoY- 2492.93%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 16,455 18,338 26,325 25,756 1,902 7,685 19,505 -2.48%
PBT 3,210 8,732 15,299 7,320 250 4,587 5,477 -7.60%
Tax -213 -1,657 -3,698 -2,917 -434 -1,532 -1,464 -24.83%
NP 2,997 7,075 11,601 4,403 -184 3,055 4,013 -4.23%
-
NP to SH 2,997 6,998 11,601 4,403 -184 3,055 4,013 -4.23%
-
Tax Rate 6.64% 18.98% 24.17% 39.85% 173.60% 33.40% 26.73% -
Total Cost 13,458 11,263 14,724 21,353 2,086 4,630 15,492 -2.06%
-
Net Worth 481,018 449,118 456,603 429,656 418,428 423,057 408,786 2.43%
Dividend
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 481,018 449,118 456,603 429,656 418,428 423,057 408,786 2.43%
NOSH 74,853 74,853 74,853 74,853 74,853 74,877 74,869 -0.00%
Ratio Analysis
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.21% 38.58% 44.07% 17.10% -9.67% 39.75% 20.57% -
ROE 0.62% 1.56% 2.54% 1.02% -0.04% 0.72% 0.98% -
Per Share
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.96 24.50 35.17 34.41 2.54 10.26 26.05 -2.49%
EPS 4.00 9.35 15.50 5.88 -0.25 4.08 5.36 -4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.42 6.00 6.10 5.74 5.59 5.65 5.46 2.42%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.96 24.50 35.17 34.41 2.54 10.27 26.06 -2.50%
EPS 4.00 9.35 15.50 5.88 -0.25 4.08 5.36 -4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.42 6.00 6.10 5.74 5.59 5.6518 5.4612 2.42%
Price Multiplier on Financial Quarter End Date
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/09/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.18 6.62 5.70 5.30 4.28 4.50 3.10 -
P/RPS 0.00 27.02 16.21 15.40 168.44 43.84 11.90 -
P/EPS 0.00 70.81 36.78 90.10 -1,741.15 110.29 57.84 -
EY 0.00 1.41 2.72 1.11 -0.06 0.91 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 0.93 0.92 0.77 0.80 0.57 9.15%
Price Multiplier on Announcement Date
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 15/11/16 17/02/15 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 -
Price 6.95 6.80 6.70 5.10 4.80 4.80 3.26 -
P/RPS 0.00 27.76 19.05 14.82 188.90 46.77 12.51 -
P/EPS 0.00 72.74 43.23 86.70 -1,952.69 117.65 60.82 -
EY 0.00 1.37 2.31 1.15 -0.05 0.85 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.13 1.10 0.89 0.86 0.85 0.60 10.25%

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