[AYER] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 69.59%
YoY- 184.88%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 71,644 96,512 104,662 137,160 97,360 48,914 15,832 174.34%
PBT 16,200 28,204 33,280 41,358 24,408 71,182 18,912 -9.83%
Tax -4,352 -7,400 -12,533 -11,964 -7,076 -4,473 -1,026 162.73%
NP 11,848 20,804 20,746 29,394 17,332 66,709 17,885 -24.06%
-
NP to SH 11,848 20,804 20,746 29,394 17,332 66,709 17,885 -24.06%
-
Tax Rate 26.86% 26.24% 37.66% 28.93% 28.99% 6.28% 5.43% -
Total Cost 59,796 75,708 83,916 107,766 80,028 -17,795 -2,053 -
-
Net Worth 382,217 379,547 373,649 372,853 368,941 364,534 282,951 22.26%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 11,229 9,983 14,974 - 7,485 7,984 -
Div Payout % - 53.98% 48.12% 50.94% - 11.22% 44.64% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 382,217 379,547 373,649 372,853 368,941 364,534 282,951 22.26%
NOSH 74,797 74,861 74,879 74,870 74,835 74,853 74,854 -0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.54% 21.56% 19.82% 21.43% 17.80% 136.38% 112.97% -
ROE 3.10% 5.48% 5.55% 7.88% 4.70% 18.30% 6.32% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 95.78 128.92 139.77 183.20 130.10 65.35 21.15 174.48%
EPS 15.84 27.79 27.71 39.26 23.16 89.12 23.89 -24.02%
DPS 0.00 15.00 13.33 20.00 0.00 10.00 10.67 -
NAPS 5.11 5.07 4.99 4.98 4.93 4.87 3.78 22.32%
Adjusted Per Share Value based on latest NOSH - 74,884
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 95.71 128.94 139.82 183.24 130.07 65.35 21.15 174.34%
EPS 15.83 27.79 27.72 39.27 23.15 89.12 23.89 -24.05%
DPS 0.00 15.00 13.34 20.00 0.00 10.00 10.67 -
NAPS 5.1062 5.0706 4.9918 4.9811 4.9289 4.87 3.7801 22.26%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.90 4.24 3.88 2.86 2.65 2.20 2.19 -
P/RPS 4.07 3.29 2.78 1.56 2.04 3.37 10.35 -46.41%
P/EPS 24.62 15.26 14.00 7.28 11.44 2.47 9.17 93.52%
EY 4.06 6.55 7.14 13.73 8.74 40.51 10.91 -48.35%
DY 0.00 3.54 3.44 6.99 0.00 4.55 4.87 -
P/NAPS 0.76 0.84 0.78 0.57 0.54 0.45 0.58 19.80%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 28/11/06 29/08/06 25/05/06 27/02/06 -
Price 3.68 3.88 3.68 3.12 2.55 2.35 2.25 -
P/RPS 3.84 3.01 2.63 1.70 1.96 3.60 10.64 -49.40%
P/EPS 23.23 13.96 13.28 7.95 11.01 2.64 9.42 82.83%
EY 4.30 7.16 7.53 12.58 9.08 37.92 10.62 -45.36%
DY 0.00 3.87 3.62 6.41 0.00 4.26 4.74 -
P/NAPS 0.72 0.77 0.74 0.63 0.52 0.48 0.60 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