[AYER] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -14.79%
YoY- 9.63%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 2,809 3,476 1,088 4,292 4,772 854 516 208.50%
PBT 14,301 13,012 7,072 9,675 11,084 8,588 9,008 35.97%
Tax -4,104 -3,712 -1,964 -2,888 -3,118 -2,424 -2,524 38.15%
NP 10,197 9,300 5,108 6,787 7,965 6,164 6,484 35.12%
-
NP to SH 10,197 9,300 5,108 6,787 7,965 6,164 6,484 35.12%
-
Tax Rate 28.70% 28.53% 27.77% 29.85% 28.13% 28.23% 28.02% -
Total Cost -7,388 -5,824 -4,020 -2,495 -3,193 -5,310 -5,968 15.24%
-
Net Worth 256,679 253,840 251,666 252,174 250,788 248,355 247,652 2.40%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 3,741 - - - -
Div Payout % - - - 55.13% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 256,679 253,840 251,666 252,174 250,788 248,355 247,652 2.40%
NOSH 74,833 74,879 74,678 74,829 74,862 74,805 75,046 -0.18%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 362.98% 267.55% 469.49% 158.13% 166.92% 721.78% 1,256.59% -
ROE 3.97% 3.66% 2.03% 2.69% 3.18% 2.48% 2.62% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.75 4.64 1.46 5.74 6.37 1.14 0.69 208.16%
EPS 13.63 12.42 6.84 9.07 10.64 8.24 8.64 35.40%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.43 3.39 3.37 3.37 3.35 3.32 3.30 2.60%
Adjusted Per Share Value based on latest NOSH - 74,678
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.75 4.64 1.45 5.73 6.37 1.14 0.69 208.16%
EPS 13.62 12.42 6.82 9.07 10.64 8.23 8.66 35.12%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.4286 3.3907 3.3616 3.3684 3.3499 3.3174 3.308 2.40%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.60 2.99 2.90 3.02 2.98 2.50 2.80 -
P/RPS 69.26 64.41 199.05 52.65 46.75 218.99 407.23 -69.20%
P/EPS 19.08 24.07 42.40 33.30 28.01 30.34 32.41 -29.68%
EY 5.24 4.15 2.36 3.00 3.57 3.30 3.09 42.06%
DY 0.00 0.00 0.00 1.66 0.00 0.00 0.00 -
P/NAPS 0.76 0.88 0.86 0.90 0.89 0.75 0.85 -7.17%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 29/11/02 28/08/02 28/05/02 26/02/02 26/11/01 29/08/01 -
Price 2.60 2.80 2.80 3.00 3.00 3.00 3.00 -
P/RPS 69.26 60.32 192.19 52.30 47.06 262.78 436.32 -70.58%
P/EPS 19.08 22.54 40.94 33.08 28.20 36.41 34.72 -32.83%
EY 5.24 4.44 2.44 3.02 3.55 2.75 2.88 48.87%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.83 0.89 0.90 0.90 0.91 -11.28%

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