[AYER] QoQ Annualized Quarter 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- -32.53%
YoY- -30.35%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 97,360 48,914 15,832 14,308 15,528 26,086 28,753 125.99%
PBT 24,408 71,182 18,912 11,126 15,952 21,155 26,596 -5.57%
Tax -7,076 -4,473 -1,026 -808 -660 -8,961 -8,112 -8.72%
NP 17,332 66,709 17,885 10,318 15,292 12,194 18,484 -4.21%
-
NP to SH 17,332 66,709 17,885 10,318 15,292 12,194 18,484 -4.21%
-
Tax Rate 28.99% 6.28% 5.43% 7.26% 4.14% 42.36% 30.50% -
Total Cost 80,028 -17,795 -2,053 3,990 236 13,892 10,269 294.55%
-
Net Worth 368,941 364,534 282,951 274,797 278,308 274,720 276,212 21.35%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 7,485 7,984 11,980 - 5,988 - -
Div Payout % - 11.22% 44.64% 116.11% - 49.11% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 368,941 364,534 282,951 274,797 278,308 274,720 276,212 21.35%
NOSH 74,835 74,853 74,854 74,876 74,814 74,855 74,854 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.80% 136.38% 112.97% 72.11% 98.48% 46.75% 64.28% -
ROE 4.70% 18.30% 6.32% 3.75% 5.49% 4.44% 6.69% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 130.10 65.35 21.15 19.11 20.76 34.85 38.41 126.04%
EPS 23.16 89.12 23.89 13.78 20.44 16.29 24.69 -4.18%
DPS 0.00 10.00 10.67 16.00 0.00 8.00 0.00 -
NAPS 4.93 4.87 3.78 3.67 3.72 3.67 3.69 21.36%
Adjusted Per Share Value based on latest NOSH - 75,056
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 130.05 65.34 21.15 19.11 20.74 34.84 38.41 125.98%
EPS 23.15 89.11 23.89 13.78 20.43 16.29 24.69 -4.21%
DPS 0.00 10.00 10.67 16.00 0.00 8.00 0.00 -
NAPS 4.9281 4.8693 3.7795 3.6706 3.7175 3.6696 3.6895 21.34%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.65 2.20 2.19 2.12 2.20 2.37 2.36 -
P/RPS 2.04 3.37 10.35 11.09 10.60 6.80 6.14 -52.12%
P/EPS 11.44 2.47 9.17 15.38 10.76 14.55 9.56 12.75%
EY 8.74 40.51 10.91 6.50 9.29 6.87 10.46 -11.31%
DY 0.00 4.55 4.87 7.55 0.00 3.38 0.00 -
P/NAPS 0.54 0.45 0.58 0.58 0.59 0.65 0.64 -10.73%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 27/02/06 28/11/05 23/08/05 30/05/05 28/02/05 -
Price 2.55 2.35 2.25 2.23 2.25 2.02 2.35 -
P/RPS 1.96 3.60 10.64 11.67 10.84 5.80 6.12 -53.28%
P/EPS 11.01 2.64 9.42 16.18 11.01 12.40 9.52 10.20%
EY 9.08 37.92 10.62 6.18 9.08 8.06 10.51 -9.31%
DY 0.00 4.26 4.74 7.17 0.00 3.96 0.00 -
P/NAPS 0.52 0.48 0.60 0.61 0.60 0.55 0.64 -12.96%

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