[AYER] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 160.01%
YoY- -3.24%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 68,580 24,340 48,914 11,874 7,154 3,882 26,086 90.37%
PBT 20,679 6,102 71,182 14,184 5,563 3,988 21,155 -1.50%
Tax -5,982 -1,769 -4,473 -770 -404 -165 -8,961 -23.59%
NP 14,697 4,333 66,709 13,414 5,159 3,823 12,194 13.24%
-
NP to SH 14,697 4,333 66,709 13,414 5,159 3,823 12,194 13.24%
-
Tax Rate 28.93% 28.99% 6.28% 5.43% 7.26% 4.14% 42.36% -
Total Cost 53,883 20,007 -17,795 -1,540 1,995 59 13,892 146.66%
-
Net Worth 372,853 368,941 364,534 282,951 274,797 278,308 274,720 22.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 7,487 - 7,485 5,988 5,990 - 5,988 16.04%
Div Payout % 50.94% - 11.22% 44.64% 116.11% - 49.11% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 372,853 368,941 364,534 282,951 274,797 278,308 274,720 22.56%
NOSH 74,870 74,835 74,853 74,854 74,876 74,814 74,855 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.43% 17.80% 136.38% 112.97% 72.11% 98.48% 46.75% -
ROE 3.94% 1.17% 18.30% 4.74% 1.88% 1.37% 4.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 91.60 32.52 65.35 15.86 9.55 5.19 34.85 90.34%
EPS 19.63 5.79 89.12 17.92 6.89 5.11 16.29 13.22%
DPS 10.00 0.00 10.00 8.00 8.00 0.00 8.00 16.02%
NAPS 4.98 4.93 4.87 3.78 3.67 3.72 3.67 22.54%
Adjusted Per Share Value based on latest NOSH - 74,841
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 91.61 32.51 65.34 15.86 9.56 5.19 34.84 90.39%
EPS 19.63 5.79 89.11 17.92 6.89 5.11 16.29 13.22%
DPS 10.00 0.00 10.00 8.00 8.00 0.00 8.00 16.02%
NAPS 4.9804 4.9281 4.8693 3.7795 3.6706 3.7175 3.6696 22.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.86 2.65 2.20 2.19 2.12 2.20 2.37 -
P/RPS 3.12 8.15 3.37 13.81 22.19 42.40 6.80 -40.48%
P/EPS 14.57 45.77 2.47 12.22 30.77 43.05 14.55 0.09%
EY 6.86 2.18 40.51 8.18 3.25 2.32 6.87 -0.09%
DY 3.50 0.00 4.55 3.65 3.77 0.00 3.38 2.35%
P/NAPS 0.57 0.54 0.45 0.58 0.58 0.59 0.65 -8.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 25/05/06 27/02/06 28/11/05 23/08/05 30/05/05 -
Price 3.12 2.55 2.35 2.25 2.23 2.25 2.02 -
P/RPS 3.41 7.84 3.60 14.18 23.34 43.36 5.80 -29.79%
P/EPS 15.89 44.04 2.64 12.56 32.37 44.03 12.40 17.96%
EY 6.29 2.27 37.92 7.96 3.09 2.27 8.06 -15.22%
DY 3.21 0.00 4.26 3.56 3.59 0.00 3.96 -13.05%
P/NAPS 0.63 0.52 0.48 0.60 0.61 0.60 0.55 9.46%

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