[AYER] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -0.37%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 21,565 13,813 7,070 11,100 5,814 1,156 523 1080.14%
PBT 19,947 10,989 4,225 19,689 17,125 11,622 4,634 163.44%
Tax -6,084 -3,582 -1,183 -7,707 -5,101 -3,280 -1,309 177.21%
NP 13,863 7,407 3,042 11,982 12,024 8,342 3,325 157.92%
-
NP to SH 13,863 7,407 3,042 11,456 11,498 8,342 3,325 157.92%
-
Tax Rate 30.50% 32.60% 28.00% 39.14% 29.79% 28.22% 28.25% -
Total Cost 7,702 6,406 4,028 -882 -6,210 -7,186 -2,802 -
-
Net Worth 276,212 269,345 270,483 254,736 255,590 263,589 262,105 3.54%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 5,366 - - - -
Div Payout % - - - 46.85% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 276,212 269,345 270,483 254,736 255,590 263,589 262,105 3.54%
NOSH 74,854 74,818 74,926 71,555 71,594 74,883 74,887 -0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 64.28% 53.62% 43.03% 107.95% 206.81% 721.63% 635.76% -
ROE 5.02% 2.75% 1.12% 4.50% 4.50% 3.16% 1.27% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 28.81 18.46 9.44 15.51 8.12 1.54 0.70 1078.70%
EPS 18.52 9.90 4.06 16.01 16.06 11.14 4.44 158.00%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.69 3.60 3.61 3.56 3.57 3.52 3.50 3.57%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 28.81 18.45 9.44 14.83 7.77 1.54 0.70 1078.70%
EPS 18.52 9.89 4.06 15.30 15.36 11.14 4.44 158.00%
DPS 0.00 0.00 0.00 7.17 0.00 0.00 0.00 -
NAPS 3.6895 3.5978 3.613 3.4027 3.4141 3.5209 3.5011 3.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.36 2.56 2.36 2.70 2.20 2.40 2.38 -
P/RPS 8.19 13.87 25.01 17.41 27.09 155.47 340.79 -91.57%
P/EPS 12.74 25.86 58.13 16.86 13.70 21.54 53.60 -61.46%
EY 7.85 3.87 1.72 5.93 7.30 4.64 1.87 159.09%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.65 0.76 0.62 0.68 0.68 -3.94%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 17/08/04 13/05/04 26/02/04 20/11/03 28/08/03 -
Price 2.35 2.40 2.45 2.50 2.50 2.42 2.37 -
P/RPS 8.16 13.00 25.96 16.12 30.79 156.76 339.36 -91.57%
P/EPS 12.69 24.24 60.34 15.62 15.57 21.72 53.38 -61.45%
EY 7.88 4.12 1.66 6.40 6.42 4.60 1.87 159.75%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.68 0.70 0.70 0.69 0.68 -3.94%

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