[AYER] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -4.94%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,088 4,292 4,772 854 516 912 984 6.94%
PBT 7,072 9,675 11,084 8,588 9,008 8,695 5,728 15.13%
Tax -1,964 -2,888 -3,118 -2,424 -2,524 -2,504 -1,604 14.49%
NP 5,108 6,787 7,965 6,164 6,484 6,191 4,124 15.37%
-
NP to SH 5,108 6,787 7,965 6,164 6,484 6,191 4,124 15.37%
-
Tax Rate 27.77% 29.85% 28.13% 28.23% 28.02% 28.80% 28.00% -
Total Cost -4,020 -2,495 -3,193 -5,310 -5,968 -5,279 -3,140 17.95%
-
Net Worth 251,666 252,174 250,788 248,355 247,652 244,795 245,642 1.63%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 3,741 - - - 3,743 - -
Div Payout % - 55.13% - - - 60.46% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 251,666 252,174 250,788 248,355 247,652 244,795 245,642 1.63%
NOSH 74,678 74,829 74,862 74,805 75,046 74,860 74,891 -0.19%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 469.49% 158.13% 166.92% 721.78% 1,256.59% 678.84% 419.11% -
ROE 2.03% 2.69% 3.18% 2.48% 2.62% 2.53% 1.68% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1.46 5.74 6.37 1.14 0.69 1.22 1.31 7.51%
EPS 6.84 9.07 10.64 8.24 8.64 8.27 5.51 15.55%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.37 3.37 3.35 3.32 3.30 3.27 3.28 1.82%
Adjusted Per Share Value based on latest NOSH - 74,923
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1.45 5.73 6.38 1.14 0.69 1.22 1.31 7.02%
EPS 6.82 9.07 10.64 8.23 8.66 8.27 5.51 15.32%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.3621 3.3689 3.3504 3.3179 3.3085 3.2703 3.2817 1.63%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.90 3.02 2.98 2.50 2.80 2.70 3.40 -
P/RPS 199.05 52.65 46.75 218.99 407.23 221.63 258.77 -16.08%
P/EPS 42.40 33.30 28.01 30.34 32.41 32.65 61.74 -22.21%
EY 2.36 3.00 3.57 3.30 3.09 3.06 1.62 28.59%
DY 0.00 1.66 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 0.86 0.90 0.89 0.75 0.85 0.83 1.04 -11.93%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 28/05/02 26/02/02 26/11/01 29/08/01 31/05/01 26/02/01 -
Price 2.80 3.00 3.00 3.00 3.00 2.82 3.00 -
P/RPS 192.19 52.30 47.06 262.78 436.32 231.48 228.33 -10.88%
P/EPS 40.94 33.08 28.20 36.41 34.72 34.10 54.48 -17.38%
EY 2.44 3.02 3.55 2.75 2.88 2.93 1.84 20.76%
DY 0.00 1.67 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 0.83 0.89 0.90 0.90 0.91 0.86 0.91 -5.96%

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