[AYER] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 51.98%
YoY- 41.0%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 83,742 57,417 29,584 51,751 35,979 10,223 3,120 791.09%
PBT 47,260 31,961 17,876 15,760 13,235 5,915 709 1531.45%
Tax -11,039 -7,341 -4,465 -1,065 -3,566 -649 -12 9241.87%
NP 36,221 24,620 13,411 14,695 9,669 5,266 697 1282.58%
-
NP to SH 36,221 24,620 13,411 14,695 9,669 5,266 697 1282.58%
-
Tax Rate 23.36% 22.97% 24.98% 6.76% 26.94% 10.97% 1.69% -
Total Cost 47,521 32,797 16,173 37,056 26,310 4,957 2,423 623.32%
-
Net Worth 456,603 444,626 448,369 434,895 429,656 425,913 428,907 4.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 14,970 - - - -
Div Payout % - - - 101.88% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 456,603 444,626 448,369 434,895 429,656 425,913 428,907 4.24%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 43.25% 42.88% 45.33% 28.40% 26.87% 51.51% 22.34% -
ROE 7.93% 5.54% 2.99% 3.38% 2.25% 1.24% 0.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 111.88 76.71 39.52 69.14 48.07 13.66 4.17 790.85%
EPS 48.39 32.89 17.92 19.63 12.92 7.04 0.93 1283.74%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 6.10 5.94 5.99 5.81 5.74 5.69 5.73 4.24%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 111.86 76.69 39.52 69.13 48.06 13.66 4.17 790.75%
EPS 48.38 32.89 17.91 19.63 12.92 7.03 0.93 1283.55%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 6.0991 5.9391 5.9891 5.8091 5.7391 5.6891 5.7291 4.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.70 5.70 6.10 5.04 5.30 5.58 5.00 -
P/RPS 5.09 7.43 15.43 7.29 11.03 40.86 119.96 -87.76%
P/EPS 11.78 17.33 34.05 25.67 41.03 79.32 536.97 -92.10%
EY 8.49 5.77 2.94 3.90 2.44 1.26 0.19 1150.53%
DY 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 1.02 0.87 0.92 0.98 0.87 4.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 29/08/13 29/05/13 27/02/13 27/11/12 27/08/12 -
Price 6.70 5.60 5.67 5.65 5.10 5.50 5.10 -
P/RPS 5.99 7.30 14.35 8.17 10.61 40.27 122.36 -86.54%
P/EPS 13.85 17.03 31.65 28.78 39.48 78.18 547.70 -91.32%
EY 7.22 5.87 3.16 3.47 2.53 1.28 0.18 1063.91%
DY 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 1.10 0.94 0.95 0.97 0.89 0.97 0.89 15.12%

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