[AYER] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 176.5%
YoY- -2.42%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 11,423 102,280 72,495 54,157 19,575 98,445 83,742 -73.59%
PBT 2,940 58,446 40,786 32,054 11,470 61,843 47,260 -84.37%
Tax -739 -14,512 -9,633 -8,029 -2,781 -14,740 -11,039 -83.59%
NP 2,201 43,934 31,153 24,025 8,689 47,103 36,221 -84.62%
-
NP to SH 2,201 43,934 31,023 24,025 8,689 47,103 36,221 -84.62%
-
Tax Rate 25.14% 24.83% 23.62% 25.05% 24.25% 23.83% 23.36% -
Total Cost 9,222 58,346 41,342 30,132 10,886 51,342 47,521 -66.58%
-
Net Worth 488,790 487,293 449,118 449,118 476,813 469,328 456,603 4.65%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 23,952 - - - 26,198 - -
Div Payout % - 54.52% - - - 55.62% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 488,790 487,293 449,118 449,118 476,813 469,328 456,603 4.65%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.27% 42.95% 42.97% 44.36% 44.39% 47.85% 43.25% -
ROE 0.45% 9.02% 6.91% 5.35% 1.82% 10.04% 7.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.26 136.64 96.85 72.35 26.15 131.52 111.88 -73.59%
EPS 2.94 58.69 41.45 32.10 11.61 62.93 48.39 -84.62%
DPS 0.00 32.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 6.53 6.51 6.00 6.00 6.37 6.27 6.10 4.65%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.26 136.62 96.84 72.34 26.15 131.50 111.86 -73.59%
EPS 2.94 58.68 41.44 32.09 11.61 62.92 48.38 -84.62%
DPS 0.00 32.00 0.00 0.00 0.00 34.99 0.00 -
NAPS 6.529 6.509 5.9991 5.9991 6.369 6.2691 6.0991 4.65%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.90 7.00 6.62 8.80 9.98 7.00 5.70 -
P/RPS 45.21 5.12 6.84 12.16 38.16 5.32 5.09 330.60%
P/EPS 234.66 11.93 15.97 27.42 85.97 11.12 11.78 638.88%
EY 0.43 8.38 6.26 3.65 1.16 8.99 8.49 -86.38%
DY 0.00 4.57 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 1.06 1.08 1.10 1.47 1.57 1.12 0.93 9.14%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 17/02/15 19/11/14 28/08/14 07/05/14 27/02/14 -
Price 6.40 6.70 6.80 7.71 9.30 7.40 6.70 -
P/RPS 41.94 4.90 7.02 10.66 35.56 5.63 5.99 267.29%
P/EPS 217.66 11.42 16.41 24.02 80.12 11.76 13.85 530.58%
EY 0.46 8.76 6.09 4.16 1.25 8.50 7.22 -84.12%
DY 0.00 4.78 0.00 0.00 0.00 4.73 0.00 -
P/NAPS 0.98 1.03 1.13 1.29 1.46 1.18 1.10 -7.43%

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