[AYER] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 329.06%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 37,040 4,720 3,272 3,882 4,521 7,752 6,743 211.64%
PBT 56,997 8,621 1,576 3,988 1,208 8,958 6,765 314.59%
Tax -3,702 -366 -240 -165 -2,877 -2,502 -2,399 33.57%
NP 53,295 8,255 1,336 3,823 -1,669 6,456 4,366 430.96%
-
NP to SH 53,295 8,255 1,336 3,823 -1,669 6,456 4,366 430.96%
-
Tax Rate 6.50% 4.25% 15.23% 4.14% 238.16% 27.93% 35.46% -
Total Cost -16,255 -3,535 1,936 59 6,190 1,296 2,377 -
-
Net Worth 364,531 282,900 275,456 278,308 274,673 276,364 269,598 22.29%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 6,004 - 5,987 - - -
Div Payout % - - 449.44% - 0.00% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 364,531 282,900 275,456 278,308 274,673 276,364 269,598 22.29%
NOSH 74,852 74,841 75,056 74,814 74,843 74,895 74,888 -0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 143.89% 174.89% 40.83% 98.48% -36.92% 83.28% 64.75% -
ROE 14.62% 2.92% 0.49% 1.37% -0.61% 2.34% 1.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 49.48 6.31 4.36 5.19 6.04 10.35 9.00 211.82%
EPS 71.20 11.03 1.78 5.11 -2.23 8.62 5.83 431.13%
DPS 0.00 0.00 8.00 0.00 8.00 0.00 0.00 -
NAPS 4.87 3.78 3.67 3.72 3.67 3.69 3.60 22.33%
Adjusted Per Share Value based on latest NOSH - 74,814
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 49.48 6.30 4.37 5.19 6.04 10.35 9.01 211.59%
EPS 71.19 11.03 1.78 5.11 -2.23 8.62 5.83 431.08%
DPS 0.00 0.00 8.02 0.00 8.00 0.00 0.00 -
NAPS 4.8692 3.7788 3.6794 3.7175 3.669 3.6915 3.6012 22.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.20 2.19 2.12 2.20 2.37 2.36 2.56 -
P/RPS 4.45 34.73 48.63 42.40 39.23 22.80 28.43 -70.98%
P/EPS 3.09 19.85 119.10 43.05 -106.28 27.38 43.91 -82.98%
EY 32.36 5.04 0.84 2.32 -0.94 3.65 2.28 487.15%
DY 0.00 0.00 3.77 0.00 3.38 0.00 0.00 -
P/NAPS 0.45 0.58 0.58 0.59 0.65 0.64 0.71 -26.23%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 28/11/05 23/08/05 30/05/05 28/02/05 23/11/04 -
Price 2.35 2.25 2.23 2.25 2.02 2.35 2.40 -
P/RPS 4.75 35.68 51.15 43.36 33.44 22.70 26.65 -68.36%
P/EPS 3.30 20.40 125.28 44.03 -90.58 27.26 41.17 -81.43%
EY 30.30 4.90 0.80 2.27 -1.10 3.67 2.43 438.54%
DY 0.00 0.00 3.59 0.00 3.96 0.00 0.00 -
P/NAPS 0.48 0.60 0.61 0.60 0.55 0.64 0.67 -19.95%

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