[AYER] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 1.58%
YoY- -91.66%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
Revenue 854 516 912 984 6,510 992 8,704 -84.34%
PBT 8,588 9,008 8,695 5,728 5,640 5,640 6,460 25.53%
Tax -2,424 -2,524 -2,504 -1,604 -1,580 -1,580 -1,808 26.38%
NP 6,164 6,484 6,191 4,124 4,060 4,060 4,652 25.20%
-
NP to SH 6,164 6,484 6,191 4,124 4,060 4,060 4,652 25.20%
-
Tax Rate 28.23% 28.02% 28.80% 28.00% 28.01% 28.01% 27.99% -
Total Cost -5,310 -5,968 -5,279 -3,140 2,450 -3,068 4,052 -
-
Net Worth 248,355 247,652 244,795 245,642 244,948 0 244,605 1.22%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
Div - - 3,743 - - - - -
Div Payout % - - 60.46% - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
Net Worth 248,355 247,652 244,795 245,642 244,948 0 244,605 1.22%
NOSH 74,805 75,046 74,860 74,891 74,907 74,907 75,032 -0.24%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
NP Margin 721.78% 1,256.59% 678.84% 419.11% 62.37% 409.27% 53.45% -
ROE 2.48% 2.62% 2.53% 1.68% 1.66% 0.00% 1.90% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
RPS 1.14 0.69 1.22 1.31 8.69 1.32 11.60 -84.32%
EPS 8.24 8.64 8.27 5.51 5.42 5.42 6.20 25.50%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 3.30 3.27 3.28 3.27 0.00 3.26 1.46%
Adjusted Per Share Value based on latest NOSH - 74,788
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
RPS 1.14 0.69 1.22 1.31 8.70 1.33 11.63 -84.35%
EPS 8.23 8.66 8.27 5.51 5.42 5.42 6.21 25.22%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.3174 3.308 3.2699 3.2812 3.2719 0.00 3.2673 1.22%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 28/09/00 30/06/00 -
Price 2.50 2.80 2.70 3.40 4.00 4.00 4.70 -
P/RPS 218.99 407.23 221.63 258.77 46.03 302.05 40.52 284.80%
P/EPS 30.34 32.41 32.65 61.74 73.80 73.80 75.81 -51.87%
EY 3.30 3.09 3.06 1.62 1.36 1.36 1.32 107.88%
DY 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 0.83 1.04 1.22 0.00 1.44 -40.60%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
Date 26/11/01 29/08/01 31/05/01 26/02/01 28/11/00 - 28/08/00 -
Price 3.00 3.00 2.82 3.00 3.86 0.00 4.70 -
P/RPS 262.78 436.32 231.48 228.33 44.42 0.00 40.52 345.11%
P/EPS 36.41 34.72 34.10 54.48 71.22 0.00 75.81 -44.33%
EY 2.75 2.88 2.93 1.84 1.40 0.00 1.32 79.71%
DY 0.00 0.00 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.86 0.91 1.18 0.00 1.44 -31.29%

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