[AYER] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -41.49%
YoY- 115.48%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 37,040 4,521 5,286 1,679 713 174 2,514 56.54%
PBT 56,997 1,208 2,564 2,486 1,362 4,399 576 114.99%
Tax -3,702 -2,877 -2,606 -732 -548 -1,301 -237 58.07%
NP 53,295 -1,669 -42 1,754 814 3,098 339 132.22%
-
NP to SH 53,295 -1,669 -42 1,754 814 3,098 339 132.22%
-
Tax Rate 6.50% 238.16% 101.64% 29.44% 40.23% 29.57% 41.15% -
Total Cost -16,255 6,190 5,328 -75 -101 -2,924 2,175 -
-
Net Worth 364,531 274,673 249,199 259,352 251,667 244,697 244,200 6.90%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 5,987 5,250 3,747 3,733 3,741 3,766 -
Div Payout % - 0.00% 0.00% 213.68% 458.72% 120.77% 1,111.11% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 364,531 274,673 249,199 259,352 251,667 244,697 244,200 6.90%
NOSH 74,852 74,843 70,000 74,957 74,678 74,830 75,333 -0.10%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 143.89% -36.92% -0.79% 104.47% 114.17% 1,780.46% 13.48% -
ROE 14.62% -0.61% -0.02% 0.68% 0.32% 1.27% 0.14% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 49.48 6.04 7.55 2.24 0.95 0.23 3.34 56.68%
EPS 71.20 -2.23 -0.06 2.34 1.09 4.14 0.45 132.47%
DPS 0.00 8.00 7.50 5.00 5.00 5.00 5.00 -
NAPS 4.87 3.67 3.56 3.46 3.37 3.27 3.2416 7.01%
Adjusted Per Share Value based on latest NOSH - 74,957
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 49.48 6.04 7.06 2.24 0.95 0.23 3.36 56.52%
EPS 71.20 -2.23 -0.06 2.34 1.09 4.14 0.45 132.47%
DPS 0.00 8.00 7.01 5.01 4.99 5.00 5.03 -
NAPS 4.87 3.6695 3.3292 3.4648 3.3622 3.269 3.2624 6.90%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.20 2.37 2.70 2.35 3.02 2.70 6.05 -
P/RPS 4.45 39.23 35.75 104.91 316.31 1,161.17 181.29 -46.07%
P/EPS 3.09 -106.28 -4,500.00 100.43 277.06 65.22 1,344.44 -63.65%
EY 32.36 -0.94 -0.02 1.00 0.36 1.53 0.07 177.93%
DY 0.00 3.38 2.78 2.13 1.66 1.85 0.83 -
P/NAPS 0.45 0.65 0.76 0.68 0.90 0.83 1.87 -21.12%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 30/05/05 13/05/04 28/05/03 28/05/02 31/05/01 21/07/00 -
Price 2.35 2.02 2.50 2.22 3.00 2.82 4.90 -
P/RPS 4.75 33.44 33.11 99.11 314.22 1,212.78 146.83 -43.53%
P/EPS 3.30 -90.58 -4,166.67 94.87 275.23 68.12 1,088.89 -61.94%
EY 30.30 -1.10 -0.02 1.05 0.36 1.47 0.09 163.63%
DY 0.00 3.96 3.00 2.25 1.67 1.77 1.02 -
P/NAPS 0.48 0.55 0.70 0.64 0.89 0.86 1.51 -17.38%

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