[AYER] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -68.65%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 48,914 11,874 7,154 3,882 26,086 21,565 13,813 132.50%
PBT 71,182 14,184 5,563 3,988 21,155 19,947 10,989 247.88%
Tax -4,473 -770 -404 -165 -8,961 -6,084 -3,582 15.97%
NP 66,709 13,414 5,159 3,823 12,194 13,863 7,407 333.45%
-
NP to SH 66,709 13,414 5,159 3,823 12,194 13,863 7,407 333.45%
-
Tax Rate 6.28% 5.43% 7.26% 4.14% 42.36% 30.50% 32.60% -
Total Cost -17,795 -1,540 1,995 59 13,892 7,702 6,406 -
-
Net Worth 364,534 282,951 274,797 278,308 274,720 276,212 269,345 22.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,485 5,988 5,990 - 5,988 - - -
Div Payout % 11.22% 44.64% 116.11% - 49.11% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 364,534 282,951 274,797 278,308 274,720 276,212 269,345 22.37%
NOSH 74,853 74,854 74,876 74,814 74,855 74,854 74,818 0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 136.38% 112.97% 72.11% 98.48% 46.75% 64.28% 53.62% -
ROE 18.30% 4.74% 1.88% 1.37% 4.44% 5.02% 2.75% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.35 15.86 9.55 5.19 34.85 28.81 18.46 132.45%
EPS 89.12 17.92 6.89 5.11 16.29 18.52 9.90 333.31%
DPS 10.00 8.00 8.00 0.00 8.00 0.00 0.00 -
NAPS 4.87 3.78 3.67 3.72 3.67 3.69 3.60 22.33%
Adjusted Per Share Value based on latest NOSH - 74,814
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.34 15.86 9.56 5.19 34.84 28.81 18.45 132.51%
EPS 89.11 17.92 6.89 5.11 16.29 18.52 9.89 333.57%
DPS 10.00 8.00 8.00 0.00 8.00 0.00 0.00 -
NAPS 4.8693 3.7795 3.6706 3.7175 3.6696 3.6895 3.5978 22.37%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.20 2.19 2.12 2.20 2.37 2.36 2.56 -
P/RPS 3.37 13.81 22.19 42.40 6.80 8.19 13.87 -61.09%
P/EPS 2.47 12.22 30.77 43.05 14.55 12.74 25.86 -79.13%
EY 40.51 8.18 3.25 2.32 6.87 7.85 3.87 379.20%
DY 4.55 3.65 3.77 0.00 3.38 0.00 0.00 -
P/NAPS 0.45 0.58 0.58 0.59 0.65 0.64 0.71 -26.23%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 28/11/05 23/08/05 30/05/05 28/02/05 23/11/04 -
Price 2.35 2.25 2.23 2.25 2.02 2.35 2.40 -
P/RPS 3.60 14.18 23.34 43.36 5.80 8.16 13.00 -57.54%
P/EPS 2.64 12.56 32.37 44.03 12.40 12.69 24.24 -77.22%
EY 37.92 7.96 3.09 2.27 8.06 7.88 4.12 339.77%
DY 4.26 3.56 3.59 0.00 3.96 0.00 0.00 -
P/NAPS 0.48 0.60 0.61 0.60 0.55 0.64 0.67 -19.95%

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