[AYER] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 25.44%
YoY- 79.4%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 28,280 11,100 7,752 2,312 2,092 3,786 2,809 366.90%
PBT 16,900 19,689 22,833 23,244 18,536 13,213 14,301 11.78%
Tax -4,732 -7,707 -6,801 -6,560 -5,236 -3,811 -4,104 9.96%
NP 12,168 11,982 16,032 16,684 13,300 9,402 10,197 12.51%
-
NP to SH 12,168 11,456 15,330 16,684 13,300 9,402 10,197 12.51%
-
Tax Rate 28.00% 39.14% 29.79% 28.22% 28.25% 28.84% 28.70% -
Total Cost 16,112 -882 -8,280 -14,372 -11,208 -5,616 -7,388 -
-
Net Worth 270,483 254,736 255,590 263,589 262,105 259,004 256,679 3.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 5,366 - - - 3,742 - -
Div Payout % - 46.85% - - - 39.81% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 270,483 254,736 255,590 263,589 262,105 259,004 256,679 3.55%
NOSH 74,926 71,555 71,594 74,883 74,887 74,856 74,833 0.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 43.03% 107.95% 206.81% 721.63% 635.76% 248.34% 362.98% -
ROE 4.50% 4.50% 6.00% 6.33% 5.07% 3.63% 3.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.74 15.51 10.83 3.09 2.79 5.06 3.75 366.79%
EPS 16.24 16.01 21.41 22.28 17.76 12.56 13.63 12.40%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.61 3.56 3.57 3.52 3.50 3.46 3.43 3.47%
Adjusted Per Share Value based on latest NOSH - 74,880
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.78 14.83 10.36 3.09 2.79 5.06 3.75 367.12%
EPS 16.26 15.30 20.48 22.29 17.77 12.56 13.62 12.54%
DPS 0.00 7.17 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.6135 3.4032 3.4146 3.5214 3.5016 3.4602 3.4291 3.55%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.36 2.70 2.20 2.40 2.38 2.35 2.60 -
P/RPS 6.25 17.41 20.32 77.73 85.20 46.46 69.26 -79.91%
P/EPS 14.53 16.86 10.27 10.77 13.40 18.71 19.08 -16.62%
EY 6.88 5.93 9.73 9.28 7.46 5.34 5.24 19.92%
DY 0.00 2.78 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.65 0.76 0.62 0.68 0.68 0.68 0.76 -9.90%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 13/05/04 26/02/04 20/11/03 28/08/03 28/05/03 24/02/03 -
Price 2.45 2.50 2.50 2.42 2.37 2.22 2.60 -
P/RPS 6.49 16.12 23.09 78.38 84.84 43.89 69.26 -79.39%
P/EPS 15.09 15.62 11.67 10.86 13.34 17.68 19.08 -14.49%
EY 6.63 6.40 8.57 9.21 7.49 5.66 5.24 16.99%
DY 0.00 3.00 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 0.68 0.70 0.70 0.69 0.68 0.64 0.76 -7.15%

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