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

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -23.35%
YoY- -5.47%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 134,553 72,668 110,340 19,427 23,757 3,204 5,603 69.77%
PBT 39,912 17,020 86,297 15,730 19,057 18,328 11,886 22.34%
Tax -11,611 -3,359 -10,050 -5,784 -8,009 -5,234 -3,532 21.91%
NP 28,301 13,661 76,247 9,946 11,048 13,094 8,354 22.52%
-
NP to SH 28,301 13,661 76,247 9,946 10,522 13,094 8,354 22.52%
-
Tax Rate 29.09% 19.74% 11.65% 36.77% 42.03% 28.56% 29.72% -
Total Cost 106,252 59,007 34,093 9,481 12,709 -9,890 -2,751 -
-
Net Worth 397,566 377,547 372,924 275,456 269,598 263,579 254,024 7.74%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 11,226 11,221 74 11,991 5,250 3,747 3,733 20.12%
Div Payout % 39.67% 82.14% 0.10% 120.57% 49.90% 28.62% 44.70% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 397,566 377,547 372,924 275,456 269,598 263,579 254,024 7.74%
NOSH 74,871 74,910 74,884 75,056 74,888 74,880 74,933 -0.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 21.03% 18.80% 69.10% 51.20% 46.50% 408.68% 149.10% -
ROE 7.12% 3.62% 20.45% 3.61% 3.90% 4.97% 3.29% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 179.71 97.01 147.35 25.88 31.72 4.28 7.48 69.78%
EPS 37.80 18.24 101.82 13.25 14.05 17.49 11.15 22.54%
DPS 15.00 15.00 0.10 16.00 7.01 5.00 5.00 20.07%
NAPS 5.31 5.04 4.98 3.67 3.60 3.52 3.39 7.75%
Adjusted Per Share Value based on latest NOSH - 75,056
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 179.76 97.08 147.41 25.95 31.74 4.28 7.49 69.75%
EPS 37.81 18.25 101.86 13.29 14.06 17.49 11.16 22.53%
DPS 15.00 14.99 0.10 16.02 7.01 5.01 4.99 20.11%
NAPS 5.3113 5.0439 4.9821 3.68 3.6017 3.5213 3.3936 7.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
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%
P/EPS 8.25 21.82 2.81 16.00 18.22 13.72 26.82 -17.82%
EY 12.12 4.58 35.60 6.25 5.49 7.29 3.73 21.68%
DY 4.81 3.77 0.03 7.55 2.74 2.08 1.67 19.26%
P/NAPS 0.59 0.79 0.57 0.58 0.71 0.68 0.88 -6.44%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
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%
P/EPS 7.94 21.61 3.06 16.83 17.08 13.84 25.12 -17.45%
EY 12.60 4.63 32.63 5.94 5.85 7.23 3.98 21.15%
DY 5.00 3.81 0.03 7.17 2.92 2.07 1.79 18.65%
P/NAPS 0.56 0.78 0.63 0.61 0.67 0.69 0.83 -6.34%

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