[AYER] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 22.93%
YoY- 38.53%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 5,814 1,156 523 3,786 2,107 1,738 272 665.91%
PBT 17,125 11,622 4,634 13,213 10,726 6,506 1,768 352.51%
Tax -5,101 -3,280 -1,309 -3,811 -3,078 -1,856 -491 374.09%
NP 12,024 8,342 3,325 9,402 7,648 4,650 1,277 344.08%
-
NP to SH 11,498 8,342 3,325 9,402 7,648 4,650 1,277 331.07%
-
Tax Rate 29.79% 28.22% 28.25% 28.84% 28.70% 28.53% 27.77% -
Total Cost -6,210 -7,186 -2,802 -5,616 -5,541 -2,912 -1,005 235.61%
-
Net Worth 255,590 263,589 262,105 259,004 256,679 253,840 251,666 1.03%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 3,742 - - - -
Div Payout % - - - 39.81% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 255,590 263,589 262,105 259,004 256,679 253,840 251,666 1.03%
NOSH 71,594 74,883 74,887 74,856 74,833 74,879 74,678 -2.76%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 206.81% 721.63% 635.76% 248.34% 362.98% 267.55% 469.49% -
ROE 4.50% 3.16% 1.27% 3.63% 2.98% 1.83% 0.51% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.12 1.54 0.70 5.06 2.82 2.32 0.36 693.78%
EPS 16.06 11.14 4.44 12.56 10.22 6.21 1.71 343.33%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.57 3.52 3.50 3.46 3.43 3.39 3.37 3.90%
Adjusted Per Share Value based on latest NOSH - 74,957
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.77 1.54 0.70 5.06 2.81 2.32 0.36 670.87%
EPS 15.36 11.14 4.44 12.56 10.22 6.21 1.71 330.38%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.4141 3.5209 3.5011 3.4597 3.4286 3.3907 3.3616 1.03%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.20 2.40 2.38 2.35 2.60 2.99 2.90 -
P/RPS 27.09 155.47 340.79 46.46 92.34 128.82 796.20 -89.43%
P/EPS 13.70 21.54 53.60 18.71 25.44 48.15 169.59 -81.22%
EY 7.30 4.64 1.87 5.34 3.93 2.08 0.59 432.50%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.68 0.68 0.76 0.88 0.86 -19.55%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 28/05/03 24/02/03 29/11/02 28/08/02 -
Price 2.50 2.42 2.37 2.22 2.60 2.80 2.80 -
P/RPS 30.79 156.76 339.36 43.89 92.34 120.63 768.75 -88.22%
P/EPS 15.57 21.72 53.38 17.68 25.44 45.09 163.74 -79.07%
EY 6.42 4.60 1.87 5.66 3.93 2.22 0.61 378.19%
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.68 0.64 0.76 0.83 0.83 -10.70%

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