[AYER] YoY TTM Result on 30-Sep-2003 [#2]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 14.37%
YoY- 56.74%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 CAGR
Revenue 110,340 19,427 23,757 3,204 5,603 843 7,466 56.55%
PBT 86,297 15,730 19,057 18,328 11,886 10,168 27,014 21.32%
Tax -10,050 -5,784 -8,009 -5,234 -3,532 -2,926 -1,354 39.60%
NP 76,247 9,946 11,048 13,094 8,354 7,242 25,660 19.87%
-
NP to SH 76,247 9,946 10,522 13,094 8,354 7,242 25,660 19.87%
-
Tax Rate 11.65% 36.77% 42.03% 28.56% 29.72% 28.78% 5.01% -
Total Cost 34,093 9,481 12,709 -9,890 -2,751 -6,399 -18,194 -
-
Net Worth 372,924 275,456 269,598 263,579 254,024 248,744 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 CAGR
Div 74 11,991 5,250 3,747 3,733 3,741 3,766 -48.00%
Div Payout % 0.10% 120.57% 49.90% 28.62% 44.70% 51.66% 14.68% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 CAGR
Net Worth 372,924 275,456 269,598 263,579 254,024 248,744 0 -
NOSH 74,884 75,056 74,888 74,880 74,933 74,923 74,827 0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 CAGR
NP Margin 69.10% 51.20% 46.50% 408.68% 149.10% 859.07% 343.69% -
ROE 20.45% 3.61% 3.90% 4.97% 3.29% 2.91% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 CAGR
RPS 147.35 25.88 31.72 4.28 7.48 1.13 9.98 56.53%
EPS 101.82 13.25 14.05 17.49 11.15 9.67 34.29 19.85%
DPS 0.10 16.00 7.01 5.00 5.00 5.00 5.03 -47.90%
NAPS 4.98 3.67 3.60 3.52 3.39 3.32 0.00 -
Adjusted Per Share Value based on latest NOSH - 74,880
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 CAGR
RPS 147.41 25.95 31.74 4.28 7.49 1.13 9.97 56.56%
EPS 101.86 13.29 14.06 17.49 11.16 9.67 34.28 19.87%
DPS 0.10 16.02 7.01 5.01 4.99 5.00 5.03 -47.90%
NAPS 4.9821 3.68 3.6017 3.5213 3.3936 3.3231 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 28/09/00 -
Price 2.86 2.12 2.56 2.40 2.99 2.50 4.00 -
P/RPS 1.94 8.19 8.07 56.09 39.99 222.19 40.09 -39.59%
P/EPS 2.81 16.00 18.22 13.72 26.82 25.86 11.66 -21.08%
EY 35.60 6.25 5.49 7.29 3.73 3.87 8.57 26.74%
DY 0.03 7.55 2.74 2.08 1.67 2.00 1.26 -46.31%
P/NAPS 0.57 0.58 0.71 0.68 0.88 0.75 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 CAGR
Date 28/11/06 28/11/05 23/11/04 20/11/03 29/11/02 26/11/01 - -
Price 3.12 2.23 2.40 2.42 2.80 3.00 0.00 -
P/RPS 2.12 8.62 7.57 56.56 37.45 266.63 0.00 -
P/EPS 3.06 16.83 17.08 13.84 25.12 31.04 0.00 -
EY 32.63 5.94 5.85 7.23 3.98 3.22 0.00 -
DY 0.03 7.17 2.92 2.07 1.79 1.67 0.00 -
P/NAPS 0.63 0.61 0.67 0.69 0.83 0.90 0.00 -

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