[AYER] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 150.89%
YoY- 79.4%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 7,070 11,100 5,814 1,156 523 3,786 2,107 124.29%
PBT 4,225 19,689 17,125 11,622 4,634 13,213 10,726 -46.29%
Tax -1,183 -7,707 -5,101 -3,280 -1,309 -3,811 -3,078 -47.16%
NP 3,042 11,982 12,024 8,342 3,325 9,402 7,648 -45.94%
-
NP to SH 3,042 11,456 11,498 8,342 3,325 9,402 7,648 -45.94%
-
Tax Rate 28.00% 39.14% 29.79% 28.22% 28.25% 28.84% 28.70% -
Total Cost 4,028 -882 -6,210 -7,186 -2,802 -5,616 -5,541 -
-
Net Worth 270,483 254,736 255,590 263,589 262,105 259,004 256,679 3.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 5,366 - - - 3,742 - -
Div Payout % - 46.85% - - - 39.81% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 270,483 254,736 255,590 263,589 262,105 259,004 256,679 3.55%
NOSH 74,926 71,555 71,594 74,883 74,887 74,856 74,833 0.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 43.03% 107.95% 206.81% 721.63% 635.76% 248.34% 362.98% -
ROE 1.12% 4.50% 4.50% 3.16% 1.27% 3.63% 2.98% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.44 15.51 8.12 1.54 0.70 5.06 2.82 123.94%
EPS 4.06 16.01 16.06 11.14 4.44 12.56 10.22 -45.99%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.61 3.56 3.57 3.52 3.50 3.46 3.43 3.47%
Adjusted Per Share Value based on latest NOSH - 74,880
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.44 14.83 7.77 1.54 0.70 5.06 2.81 124.47%
EPS 4.06 15.30 15.36 11.14 4.44 12.56 10.22 -45.99%
DPS 0.00 7.17 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.613 3.4027 3.4141 3.5209 3.5011 3.4597 3.4286 3.55%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.36 2.70 2.20 2.40 2.38 2.35 2.60 -
P/RPS 25.01 17.41 27.09 155.47 340.79 46.46 92.34 -58.17%
P/EPS 58.13 16.86 13.70 21.54 53.60 18.71 25.44 73.56%
EY 1.72 5.93 7.30 4.64 1.87 5.34 3.93 -42.38%
DY 0.00 2.78 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.65 0.76 0.62 0.68 0.68 0.68 0.76 -9.90%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 13/05/04 26/02/04 20/11/03 28/08/03 28/05/03 24/02/03 -
Price 2.45 2.50 2.50 2.42 2.37 2.22 2.60 -
P/RPS 25.96 16.12 30.79 156.76 339.36 43.89 92.34 -57.11%
P/EPS 60.34 15.62 15.57 21.72 53.38 17.68 25.44 77.94%
EY 1.66 6.40 6.42 4.60 1.87 5.66 3.93 -43.73%
DY 0.00 3.00 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 0.68 0.70 0.70 0.69 0.68 0.64 0.76 -7.15%

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