[AYER] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -25.98%
YoY- -75.05%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 12,480 24,107 9,017 9,722 11,720 22,717 28,824 -42.79%
PBT 2,836 13,716 2,726 3,590 5,472 17,542 22,010 -74.52%
Tax -48 -3,294 -848 -404 -1,168 -6,463 -9,425 -97.04%
NP 2,788 10,422 1,878 3,186 4,304 11,079 12,585 -63.42%
-
NP to SH 2,788 10,422 1,878 3,186 4,304 11,079 12,585 -63.42%
-
Tax Rate 1.69% 24.02% 31.11% 11.25% 21.35% 36.84% 42.82% -
Total Cost 9,692 13,685 7,138 6,536 7,416 11,638 16,238 -29.13%
-
Net Worth 428,907 428,159 418,428 418,069 425,169 424,445 422,921 0.94%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 7,485 - - - 7,485 - -
Div Payout % - 71.82% - - - 67.57% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 428,907 428,159 418,428 418,069 425,169 424,445 422,921 0.94%
NOSH 74,853 74,853 74,853 74,788 74,722 74,858 74,853 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.34% 43.23% 20.83% 32.77% 36.72% 48.77% 43.66% -
ROE 0.65% 2.43% 0.45% 0.76% 1.01% 2.61% 2.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.67 32.21 12.05 13.00 15.68 30.35 38.51 -42.80%
EPS 3.72 13.92 2.51 4.26 5.76 14.80 16.81 -63.44%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.73 5.72 5.59 5.59 5.69 5.67 5.65 0.94%
Adjusted Per Share Value based on latest NOSH - 74,927
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.67 32.20 12.04 12.99 15.66 30.34 38.50 -42.79%
EPS 3.72 13.92 2.51 4.26 5.75 14.80 16.81 -63.44%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.7291 5.7191 5.5892 5.5844 5.6792 5.6695 5.6492 0.94%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 5.00 4.80 4.28 3.90 4.50 4.41 4.50 -
P/RPS 29.99 14.90 35.53 30.00 28.69 14.53 11.69 87.50%
P/EPS 134.24 34.47 170.53 91.55 78.13 29.80 26.76 193.33%
EY 0.74 2.90 0.59 1.09 1.28 3.36 3.74 -66.07%
DY 0.00 2.08 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 0.87 0.84 0.77 0.70 0.79 0.78 0.80 5.75%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 23/05/12 28/02/12 16/11/11 25/08/11 27/05/11 25/02/11 -
Price 5.10 4.70 4.80 4.29 4.15 4.85 4.80 -
P/RPS 30.59 14.59 39.84 33.00 26.46 15.98 12.47 81.98%
P/EPS 136.93 33.76 191.25 100.70 72.05 32.77 28.55 184.67%
EY 0.73 2.96 0.52 0.99 1.39 3.05 3.50 -64.86%
DY 0.00 2.13 0.00 0.00 0.00 2.06 0.00 -
P/NAPS 0.89 0.82 0.86 0.77 0.73 0.86 0.85 3.11%

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