[AYER] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 128.97%
YoY- 132.27%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 14,709 131,450 105,093 71,580 33,789 107,709 79,227 -67.48%
PBT 4,479 32,242 29,231 23,975 10,646 25,432 14,042 -53.34%
Tax -1,363 -10,300 -7,889 -6,429 -2,983 -7,123 -4,407 -54.29%
NP 3,116 21,942 21,342 17,546 7,663 18,309 9,635 -52.91%
-
NP to SH 3,116 21,942 21,342 17,546 7,663 18,309 9,635 -52.91%
-
Tax Rate 30.43% 31.95% 26.99% 26.82% 28.02% 28.01% 31.38% -
Total Cost 11,593 109,508 83,751 54,034 26,126 89,400 69,592 -69.75%
-
Net Worth 406,727 402,756 401,987 397,479 395,871 388,486 379,560 4.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 9,170 - - - 11,227 11,229 -
Div Payout % - 41.79% - - - 61.32% 116.55% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 406,727 402,756 401,987 397,479 395,871 388,486 379,560 4.72%
NOSH 74,903 74,861 74,857 74,854 74,833 74,852 74,864 0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 21.18% 16.69% 20.31% 24.51% 22.68% 17.00% 12.16% -
ROE 0.77% 5.45% 5.31% 4.41% 1.94% 4.71% 2.54% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.64 175.59 140.39 95.62 45.15 143.89 105.83 -67.49%
EPS 4.16 29.31 28.51 23.44 10.24 24.46 12.87 -52.93%
DPS 0.00 12.25 0.00 0.00 0.00 15.00 15.00 -
NAPS 5.43 5.38 5.37 5.31 5.29 5.19 5.07 4.68%
Adjusted Per Share Value based on latest NOSH - 74,871
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.65 175.58 140.38 95.61 45.13 143.87 105.83 -67.48%
EPS 4.16 29.31 28.51 23.44 10.24 24.46 12.87 -52.93%
DPS 0.00 12.25 0.00 0.00 0.00 15.00 15.00 -
NAPS 5.4329 5.3798 5.3695 5.3093 5.2879 5.1892 5.07 4.72%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.10 2.90 2.90 3.12 3.42 3.50 3.98 -
P/RPS 15.79 1.65 2.07 3.26 7.57 2.43 3.76 160.52%
P/EPS 74.52 9.89 10.17 13.31 33.40 14.31 30.92 79.85%
EY 1.34 10.11 9.83 7.51 2.99 6.99 3.23 -44.40%
DY 0.00 4.22 0.00 0.00 0.00 4.29 3.77 -
P/NAPS 0.57 0.54 0.54 0.59 0.65 0.67 0.79 -19.57%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 27/11/08 28/08/08 29/05/08 27/02/08 -
Price 2.89 3.10 2.76 3.00 3.46 3.50 3.86 -
P/RPS 14.72 1.77 1.97 3.14 7.66 2.43 3.65 153.57%
P/EPS 69.47 10.58 9.68 12.80 33.79 14.31 29.99 75.16%
EY 1.44 9.45 10.33 7.81 2.96 6.99 3.33 -42.84%
DY 0.00 3.95 0.00 0.00 0.00 4.29 3.89 -
P/NAPS 0.53 0.58 0.51 0.56 0.65 0.67 0.76 -21.37%

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