[AYER] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 239.19%
YoY- 184.88%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 17,911 96,512 78,497 68,580 24,340 48,914 11,874 31.62%
PBT 4,050 28,204 24,960 20,679 6,102 71,182 14,184 -56.73%
Tax -1,088 -7,400 -9,400 -5,982 -1,769 -4,473 -770 25.99%
NP 2,962 20,804 15,560 14,697 4,333 66,709 13,414 -63.56%
-
NP to SH 2,962 20,804 15,560 14,697 4,333 66,709 13,414 -63.56%
-
Tax Rate 26.86% 26.24% 37.66% 28.93% 28.99% 6.28% 5.43% -
Total Cost 14,949 75,708 62,937 53,883 20,007 -17,795 -1,540 -
-
Net Worth 382,217 379,547 373,649 372,853 368,941 364,534 282,951 22.26%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 11,229 7,487 7,487 - 7,485 5,988 -
Div Payout % - 53.98% 48.12% 50.94% - 11.22% 44.64% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 382,217 379,547 373,649 372,853 368,941 364,534 282,951 22.26%
NOSH 74,797 74,861 74,879 74,870 74,835 74,853 74,854 -0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.54% 21.56% 19.82% 21.43% 17.80% 136.38% 112.97% -
ROE 0.77% 5.48% 4.16% 3.94% 1.17% 18.30% 4.74% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.95 128.92 104.83 91.60 32.52 65.35 15.86 31.72%
EPS 3.96 27.79 20.78 19.63 5.79 89.12 17.92 -63.54%
DPS 0.00 15.00 10.00 10.00 0.00 10.00 8.00 -
NAPS 5.11 5.07 4.99 4.98 4.93 4.87 3.78 22.32%
Adjusted Per Share Value based on latest NOSH - 74,884
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.92 128.92 104.85 91.61 32.51 65.34 15.86 31.61%
EPS 3.96 27.79 20.78 19.63 5.79 89.11 17.92 -63.54%
DPS 0.00 15.00 10.00 10.00 0.00 10.00 8.00 -
NAPS 5.1055 5.0698 4.991 4.9804 4.9281 4.8693 3.7795 22.26%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.90 4.24 3.88 2.86 2.65 2.20 2.19 -
P/RPS 16.29 3.29 3.70 3.12 8.15 3.37 13.81 11.67%
P/EPS 98.48 15.26 18.67 14.57 45.77 2.47 12.22 303.50%
EY 1.02 6.55 5.36 6.86 2.18 40.51 8.18 -75.13%
DY 0.00 3.54 2.58 3.50 0.00 4.55 3.65 -
P/NAPS 0.76 0.84 0.78 0.57 0.54 0.45 0.58 19.80%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 28/11/06 29/08/06 25/05/06 27/02/06 -
Price 3.68 3.88 3.68 3.12 2.55 2.35 2.25 -
P/RPS 15.37 3.01 3.51 3.41 7.84 3.60 14.18 5.53%
P/EPS 92.93 13.96 17.71 15.89 44.04 2.64 12.56 281.09%
EY 1.08 7.16 5.65 6.29 2.27 37.92 7.96 -73.69%
DY 0.00 3.87 2.72 3.21 0.00 4.26 3.56 -
P/NAPS 0.72 0.77 0.74 0.63 0.52 0.48 0.60 12.96%

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