[AYER] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 222.27%
YoY- -42.77%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,719 87,136 58,637 39,132 14,709 131,450 105,093 -84.09%
PBT 4,192 30,329 19,333 13,856 4,479 32,242 29,231 -72.69%
Tax -2,117 -7,150 -5,278 -3,814 -1,363 -10,300 -7,889 -58.49%
NP 2,075 23,179 14,055 10,042 3,116 21,942 21,342 -78.94%
-
NP to SH 2,075 23,179 14,055 10,042 3,116 21,942 21,342 -78.94%
-
Tax Rate 50.50% 23.57% 27.30% 27.53% 30.43% 31.95% 26.99% -
Total Cost 4,644 63,957 44,582 29,090 11,593 109,508 83,751 -85.53%
-
Net Worth 423,989 417,626 408,627 404,074 406,727 402,756 401,987 3.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 8,981 - - - 9,170 - -
Div Payout % - 38.75% - - - 41.79% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 423,989 417,626 408,627 404,074 406,727 402,756 401,987 3.62%
NOSH 74,909 74,843 74,840 74,828 74,903 74,861 74,857 0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 30.88% 26.60% 23.97% 25.66% 21.18% 16.69% 20.31% -
ROE 0.49% 5.55% 3.44% 2.49% 0.77% 5.45% 5.31% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.97 116.42 78.35 52.30 19.64 175.59 140.39 -84.09%
EPS 2.77 30.97 18.78 13.42 4.16 29.31 28.51 -78.95%
DPS 0.00 12.00 0.00 0.00 0.00 12.25 0.00 -
NAPS 5.66 5.58 5.46 5.40 5.43 5.38 5.37 3.57%
Adjusted Per Share Value based on latest NOSH - 74,875
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.97 116.39 78.32 52.27 19.65 175.58 140.38 -84.09%
EPS 2.77 30.96 18.77 13.41 4.16 29.31 28.51 -78.95%
DPS 0.00 12.00 0.00 0.00 0.00 12.25 0.00 -
NAPS 5.6634 5.5784 5.4583 5.3974 5.4329 5.3798 5.3695 3.62%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.70 3.42 3.10 3.05 3.10 2.90 2.90 -
P/RPS 41.25 2.94 3.96 5.83 15.79 1.65 2.07 639.06%
P/EPS 133.57 11.04 16.51 22.73 74.52 9.89 10.17 459.29%
EY 0.75 9.06 6.06 4.40 1.34 10.11 9.83 -82.09%
DY 0.00 3.51 0.00 0.00 0.00 4.22 0.00 -
P/NAPS 0.65 0.61 0.57 0.56 0.57 0.54 0.54 13.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 -
Price 3.94 3.70 3.26 3.10 2.89 3.10 2.76 -
P/RPS 43.93 3.18 4.16 5.93 14.72 1.77 1.97 696.76%
P/EPS 142.24 11.95 17.36 23.10 69.47 10.58 9.68 502.88%
EY 0.70 8.37 5.76 4.33 1.44 9.45 10.33 -83.46%
DY 0.00 3.24 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.70 0.66 0.60 0.57 0.53 0.58 0.51 23.57%

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