[AYER] YoY TTM Result on 30-Sep-2005 [#2]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	134,553	72,668	110,340	19,427	23,757	3,204	5,603	69.77%
YoY %	85.16%	-34.14%	467.97%	-18.23%	641.48%	-42.82%	-	-
Horiz. %	2,401.45%	1,296.95%	1,969.30%	346.72%	424.00%	57.18%	100.00%	-
PBT	39,912	17,020	86,297	15,730	19,057	18,328	11,886	22.34%
YoY %	134.50%	-80.28%	448.61%	-17.46%	3.98%	54.20%	-	-
Horiz. %	335.79%	143.19%	726.04%	132.34%	160.33%	154.20%	100.00%	-
Tax	-11,611	-3,359	-10,050	-5,784	-8,009	-5,234	-3,532	21.91%
YoY %	-245.67%	66.58%	-73.76%	27.78%	-53.02%	-48.19%	-	-
Horiz. %	328.74%	95.10%	284.54%	163.76%	226.76%	148.19%	100.00%	-
NP	28,301	13,661	76,247	9,946	11,048	13,094	8,354	22.52%
YoY %	107.17%	-82.08%	666.61%	-9.97%	-15.63%	56.74%	-	-
Horiz. %	338.77%	163.53%	912.70%	119.06%	132.25%	156.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,301	13,661	76,247	9,946	10,522	13,094	8,354	22.52%
YoY %	107.17%	-82.08%	666.61%	-5.47%	-19.64%	56.74%	-	-
Horiz. %	338.77%	163.53%	912.70%	119.06%	125.95%	156.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.09%	19.74%	11.65%	36.77%	42.03%	28.56%	29.72%	-
YoY %	47.37%	69.44%	-68.32%	-12.51%	47.16%	-3.90%	-	-
Horiz. %	97.88%	66.42%	39.20%	123.72%	141.42%	96.10%	100.00%	-
Total Cost	106,252	59,007	34,093	9,481	12,709	-9,890	-2,751	-
YoY %	80.07%	73.08%	259.59%	-25.40%	228.50%	-259.51%	-	-
Horiz. %	-3,862.30%	-2,144.93%	-1,239.29%	-344.64%	-461.98%	359.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	397,566	377,547	372,924	275,456	269,598	263,579	254,024	7.74%
YoY %	5.30%	1.24%	35.38%	2.17%	2.28%	3.76%	-	-
Horiz. %	156.51%	148.63%	146.81%	108.44%	106.13%	103.76%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	11,226	11,221	74	11,991	5,250	3,747	3,733	20.12%
YoY %	0.04%	15,063.51%	-99.38%	128.40%	40.11%	0.38%	-	-
Horiz. %	300.72%	300.59%	1.98%	321.22%	140.64%	100.38%	100.00%	-
Div Payout %	39.67%	82.14%	0.10%	120.57%	49.90%	28.62%	44.70%	-
YoY %	-51.70%	82,040.00%	-99.92%	141.62%	74.35%	-35.97%	-	-
Horiz. %	88.75%	183.76%	0.22%	269.73%	111.63%	64.03%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	397,566	377,547	372,924	275,456	269,598	263,579	254,024	7.74%
YoY %	5.30%	1.24%	35.38%	2.17%	2.28%	3.76%	-	-
Horiz. %	156.51%	148.63%	146.81%	108.44%	106.13%	103.76%	100.00%	-
NOSH	74,871	74,910	74,884	75,056	74,888	74,880	74,933	-0.01%
YoY %	-0.05%	0.03%	-0.23%	0.22%	0.01%	-0.07%	-	-
Horiz. %	99.92%	99.97%	99.93%	100.16%	99.94%	99.93%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	21.03%	18.80%	69.10%	51.20%	46.50%	408.68%	149.10%	-
YoY %	11.86%	-72.79%	34.96%	10.11%	-88.62%	174.10%	-	-
Horiz. %	14.10%	12.61%	46.34%	34.34%	31.19%	274.10%	100.00%	-
ROE	7.12%	3.62%	20.45%	3.61%	3.90%	4.97%	3.29%	-
YoY %	96.69%	-82.30%	466.48%	-7.44%	-21.53%	51.06%	-	-
Horiz. %	216.41%	110.03%	621.58%	109.73%	118.54%	151.06%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	179.71	97.01	147.35	25.88	31.72	4.28	7.48	69.78%
YoY %	85.25%	-34.16%	469.36%	-18.41%	641.12%	-42.78%	-	-
Horiz. %	2,402.54%	1,296.93%	1,969.92%	345.99%	424.06%	57.22%	100.00%	-
EPS	37.80	18.24	101.82	13.25	14.05	17.49	11.15	22.54%
YoY %	107.24%	-82.09%	668.45%	-5.69%	-19.67%	56.86%	-	-
Horiz. %	339.01%	163.59%	913.18%	118.83%	126.01%	156.86%	100.00%	-
DPS	15.00	15.00	0.10	16.00	7.01	5.00	5.00	20.07%
YoY %	0.00%	14,900.00%	-99.38%	128.25%	40.20%	0.00%	-	-
Horiz. %	300.00%	300.00%	2.00%	320.00%	140.20%	100.00%	100.00%	-
NAPS	5.31	5.04	4.98	3.67	3.60	3.52	3.39	7.75%
YoY %	5.36%	1.20%	35.69%	1.94%	2.27%	3.83%	-	-
Horiz. %	156.64%	148.67%	146.90%	108.26%	106.19%	103.83%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 75,056
RPS	179.76	97.08	147.41	25.95	31.74	4.28	7.49	69.75%
YoY %	85.17%	-34.14%	468.05%	-18.24%	641.59%	-42.86%	-	-
Horiz. %	2,400.00%	1,296.13%	1,968.09%	346.46%	423.77%	57.14%	100.00%	-
EPS	37.81	18.25	101.86	13.29	14.06	17.49	11.16	22.53%
YoY %	107.18%	-82.08%	666.44%	-5.48%	-19.61%	56.72%	-	-
Horiz. %	338.80%	163.53%	912.72%	119.09%	125.99%	156.72%	100.00%	-
DPS	15.00	14.99	0.10	16.02	7.01	5.01	4.99	20.11%
YoY %	0.07%	14,890.00%	-99.38%	128.53%	39.92%	0.40%	-	-
Horiz. %	300.60%	300.40%	2.00%	321.04%	140.48%	100.40%	100.00%	-
NAPS	5.3113	5.0439	4.9821	3.68	3.6017	3.5213	3.3936	7.74%
YoY %	5.30%	1.24%	35.38%	2.17%	2.28%	3.76%	-	-
Horiz. %	156.51%	148.63%	146.81%	108.44%	106.13%	103.76%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	3.12	3.98	2.86	2.12	2.56	2.40	2.99	-
P/RPS	1.74	4.10	1.94	8.19	8.07	56.09	39.99	-40.66%
YoY %	-57.56%	111.34%	-76.31%	1.49%	-85.61%	40.26%	-	-
Horiz. %	4.35%	10.25%	4.85%	20.48%	20.18%	140.26%	100.00%	-
P/EPS	8.25	21.82	2.81	16.00	18.22	13.72	26.82	-17.82%
YoY %	-62.19%	676.51%	-82.44%	-12.18%	32.80%	-48.84%	-	-
Horiz. %	30.76%	81.36%	10.48%	59.66%	67.93%	51.16%	100.00%	-
EY	12.12	4.58	35.60	6.25	5.49	7.29	3.73	21.68%
YoY %	164.63%	-87.13%	469.60%	13.84%	-24.69%	95.44%	-	-
Horiz. %	324.93%	122.79%	954.42%	167.56%	147.18%	195.44%	100.00%	-
DY	4.81	3.77	0.03	7.55	2.74	2.08	1.67	19.26%
YoY %	27.59%	12,466.67%	-99.60%	175.55%	31.73%	24.55%	-	-
Horiz. %	288.02%	225.75%	1.80%	452.10%	164.07%	124.55%	100.00%	-
P/NAPS	0.59	0.79	0.57	0.58	0.71	0.68	0.88	-6.44%
YoY %	-25.32%	38.60%	-1.72%	-18.31%	4.41%	-22.73%	-	-
Horiz. %	67.05%	89.77%	64.77%	65.91%	80.68%	77.27%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	29/11/07	28/11/06	28/11/05	23/11/04	20/11/03	29/11/02	-
Price	3.00	3.94	3.12	2.23	2.40	2.42	2.80	-
P/RPS	1.67	4.06	2.12	8.62	7.57	56.56	37.45	-40.42%
YoY %	-58.87%	91.51%	-75.41%	13.87%	-86.62%	51.03%	-	-
Horiz. %	4.46%	10.84%	5.66%	23.02%	20.21%	151.03%	100.00%	-
P/EPS	7.94	21.61	3.06	16.83	17.08	13.84	25.12	-17.45%
YoY %	-63.26%	606.21%	-81.82%	-1.46%	23.41%	-44.90%	-	-
Horiz. %	31.61%	86.03%	12.18%	67.00%	67.99%	55.10%	100.00%	-
EY	12.60	4.63	32.63	5.94	5.85	7.23	3.98	21.15%
YoY %	172.14%	-85.81%	449.33%	1.54%	-19.09%	81.66%	-	-
Horiz. %	316.58%	116.33%	819.85%	149.25%	146.98%	181.66%	100.00%	-
DY	5.00	3.81	0.03	7.17	2.92	2.07	1.79	18.65%
YoY %	31.23%	12,600.00%	-99.58%	145.55%	41.06%	15.64%	-	-
Horiz. %	279.33%	212.85%	1.68%	400.56%	163.13%	115.64%	100.00%	-
P/NAPS	0.56	0.78	0.63	0.61	0.67	0.69	0.83	-6.34%
YoY %	-28.21%	23.81%	3.28%	-8.96%	-2.90%	-16.87%	-	-
Horiz. %	67.47%	93.98%	75.90%	73.49%	80.72%	83.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos