[AYER] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 21.75%
YoY- -11.21%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 15,528 26,086 28,753 27,626 28,280 11,100 7,752 58.97%
PBT 15,952 21,155 26,596 21,978 16,900 19,689 22,833 -21.28%
Tax -660 -8,961 -8,112 -7,164 -4,732 -7,707 -6,801 -78.91%
NP 15,292 12,194 18,484 14,814 12,168 11,982 16,032 -3.10%
-
NP to SH 15,292 12,194 18,484 14,814 12,168 11,456 15,330 -0.16%
-
Tax Rate 4.14% 42.36% 30.50% 32.60% 28.00% 39.14% 29.79% -
Total Cost 236 13,892 10,269 12,812 16,112 -882 -8,280 -
-
Net Worth 278,308 274,720 276,212 269,345 270,483 254,736 255,590 5.84%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 5,988 - - - 5,366 - -
Div Payout % - 49.11% - - - 46.85% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 278,308 274,720 276,212 269,345 270,483 254,736 255,590 5.84%
NOSH 74,814 74,855 74,854 74,818 74,926 71,555 71,594 2.97%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 98.48% 46.75% 64.28% 53.62% 43.03% 107.95% 206.81% -
ROE 5.49% 4.44% 6.69% 5.50% 4.50% 4.50% 6.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.76 34.85 38.41 36.92 37.74 15.51 10.83 54.37%
EPS 20.44 16.29 24.69 19.80 16.24 16.01 21.41 -3.04%
DPS 0.00 8.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.72 3.67 3.69 3.60 3.61 3.56 3.57 2.78%
Adjusted Per Share Value based on latest NOSH - 74,888
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.74 34.84 38.41 36.90 37.78 14.83 10.35 59.01%
EPS 20.43 16.29 24.69 19.79 16.25 15.30 20.48 -0.16%
DPS 0.00 8.00 0.00 0.00 0.00 7.17 0.00 -
NAPS 3.7175 3.6696 3.6895 3.5978 3.613 3.4027 3.4141 5.84%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.20 2.37 2.36 2.56 2.36 2.70 2.20 -
P/RPS 10.60 6.80 6.14 6.93 6.25 17.41 20.32 -35.22%
P/EPS 10.76 14.55 9.56 12.93 14.53 16.86 10.27 3.15%
EY 9.29 6.87 10.46 7.73 6.88 5.93 9.73 -3.04%
DY 0.00 3.38 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.59 0.65 0.64 0.71 0.65 0.76 0.62 -3.25%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 30/05/05 28/02/05 23/11/04 17/08/04 13/05/04 26/02/04 -
Price 2.25 2.02 2.35 2.40 2.45 2.50 2.50 -
P/RPS 10.84 5.80 6.12 6.50 6.49 16.12 23.09 -39.62%
P/EPS 11.01 12.40 9.52 12.12 15.09 15.62 11.67 -3.81%
EY 9.08 8.06 10.51 8.25 6.63 6.40 8.57 3.93%
DY 0.00 3.96 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.60 0.55 0.64 0.67 0.68 0.70 0.70 -9.77%

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