[AYER] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 272.98%
YoY- 447.06%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 104,662 137,160 97,360 48,914 15,832 14,308 15,528 255.58%
PBT 33,280 41,358 24,408 71,182 18,912 11,126 15,952 63.05%
Tax -12,533 -11,964 -7,076 -4,473 -1,026 -808 -660 607.96%
NP 20,746 29,394 17,332 66,709 17,885 10,318 15,292 22.48%
-
NP to SH 20,746 29,394 17,332 66,709 17,885 10,318 15,292 22.48%
-
Tax Rate 37.66% 28.93% 28.99% 6.28% 5.43% 7.26% 4.14% -
Total Cost 83,916 107,766 80,028 -17,795 -2,053 3,990 236 4865.64%
-
Net Worth 373,649 372,853 368,941 364,534 282,951 274,797 278,308 21.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,983 14,974 - 7,485 7,984 11,980 - -
Div Payout % 48.12% 50.94% - 11.22% 44.64% 116.11% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 373,649 372,853 368,941 364,534 282,951 274,797 278,308 21.63%
NOSH 74,879 74,870 74,835 74,853 74,854 74,876 74,814 0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.82% 21.43% 17.80% 136.38% 112.97% 72.11% 98.48% -
ROE 5.55% 7.88% 4.70% 18.30% 6.32% 3.75% 5.49% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 139.77 183.20 130.10 65.35 21.15 19.11 20.76 255.31%
EPS 27.71 39.26 23.16 89.12 23.89 13.78 20.44 22.42%
DPS 13.33 20.00 0.00 10.00 10.67 16.00 0.00 -
NAPS 4.99 4.98 4.93 4.87 3.78 3.67 3.72 21.56%
Adjusted Per Share Value based on latest NOSH - 74,852
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 139.80 183.21 130.05 65.34 21.15 19.11 20.74 255.59%
EPS 27.71 39.26 23.15 89.11 23.89 13.78 20.43 22.46%
DPS 13.34 20.00 0.00 10.00 10.67 16.00 0.00 -
NAPS 4.991 4.9804 4.9281 4.8693 3.7795 3.6706 3.7175 21.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.88 2.86 2.65 2.20 2.19 2.12 2.20 -
P/RPS 2.78 1.56 2.04 3.37 10.35 11.09 10.60 -58.92%
P/EPS 14.00 7.28 11.44 2.47 9.17 15.38 10.76 19.12%
EY 7.14 13.73 8.74 40.51 10.91 6.50 9.29 -16.05%
DY 3.44 6.99 0.00 4.55 4.87 7.55 0.00 -
P/NAPS 0.78 0.57 0.54 0.45 0.58 0.58 0.59 20.39%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 25/05/06 27/02/06 28/11/05 23/08/05 -
Price 3.68 3.12 2.55 2.35 2.25 2.23 2.25 -
P/RPS 2.63 1.70 1.96 3.60 10.64 11.67 10.84 -60.99%
P/EPS 13.28 7.95 11.01 2.64 9.42 16.18 11.01 13.27%
EY 7.53 12.58 9.08 37.92 10.62 6.18 9.08 -11.70%
DY 3.62 6.41 0.00 4.26 4.74 7.17 0.00 -
P/NAPS 0.74 0.63 0.52 0.48 0.60 0.61 0.60 14.96%

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