[AYER] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -7.8%
YoY- 38.53%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 7,752 2,312 2,092 3,786 2,809 3,476 1,088 268.95%
PBT 22,833 23,244 18,536 13,213 14,301 13,012 7,072 117.98%
Tax -6,801 -6,560 -5,236 -3,811 -4,104 -3,712 -1,964 128.36%
NP 16,032 16,684 13,300 9,402 10,197 9,300 5,108 113.92%
-
NP to SH 15,330 16,684 13,300 9,402 10,197 9,300 5,108 107.64%
-
Tax Rate 29.79% 28.22% 28.25% 28.84% 28.70% 28.53% 27.77% -
Total Cost -8,280 -14,372 -11,208 -5,616 -7,388 -5,824 -4,020 61.67%
-
Net Worth 255,590 263,589 262,105 259,004 256,679 253,840 251,666 1.03%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 3,742 - - - -
Div Payout % - - - 39.81% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 255,590 263,589 262,105 259,004 256,679 253,840 251,666 1.03%
NOSH 71,594 74,883 74,887 74,856 74,833 74,879 74,678 -2.76%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 206.81% 721.63% 635.76% 248.34% 362.98% 267.55% 469.49% -
ROE 6.00% 6.33% 5.07% 3.63% 3.97% 3.66% 2.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.83 3.09 2.79 5.06 3.75 4.64 1.46 278.96%
EPS 21.41 22.28 17.76 12.56 13.63 12.42 6.84 113.53%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.57 3.52 3.50 3.46 3.43 3.39 3.37 3.90%
Adjusted Per Share Value based on latest NOSH - 74,957
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.35 3.09 2.79 5.06 3.75 4.64 1.45 269.39%
EPS 20.48 22.29 17.77 12.56 13.62 12.42 6.82 107.72%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.4141 3.5209 3.5011 3.4597 3.4286 3.3907 3.3616 1.03%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.20 2.40 2.38 2.35 2.60 2.99 2.90 -
P/RPS 20.32 77.73 85.20 46.46 69.26 64.41 199.05 -78.06%
P/EPS 10.27 10.77 13.40 18.71 19.08 24.07 42.40 -61.04%
EY 9.73 9.28 7.46 5.34 5.24 4.15 2.36 156.45%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.68 0.68 0.76 0.88 0.86 -19.55%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 28/05/03 24/02/03 29/11/02 28/08/02 -
Price 2.50 2.42 2.37 2.22 2.60 2.80 2.80 -
P/RPS 23.09 78.38 84.84 43.89 69.26 60.32 192.19 -75.55%
P/EPS 11.67 10.86 13.34 17.68 19.08 22.54 40.94 -56.58%
EY 8.57 9.21 7.49 5.66 5.24 4.44 2.44 130.53%
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.68 0.64 0.76 0.83 0.83 -10.70%

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