[AYER] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -92.27%
YoY- -35.22%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 15,772 25,756 7,103 3,120 17,344 1,902 1,931 305.05%
PBT 2,526 7,320 5,206 709 11,671 250 427 226.73%
Tax 2,501 -2,917 -637 -12 -2,658 -434 90 815.59%
NP 5,027 4,403 4,569 697 9,013 -184 517 354.93%
-
NP to SH 5,027 4,403 4,569 697 9,013 -184 517 354.93%
-
Tax Rate -99.01% 39.85% 12.24% 1.69% 22.77% 173.60% -21.08% -
Total Cost 10,745 21,353 2,534 2,423 8,331 2,086 1,414 286.04%
-
Net Worth 434,895 429,656 425,913 428,907 428,159 418,428 418,844 2.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 14,970 - - - 7,485 - - -
Div Payout % 297.80% - - - 83.05% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 434,895 429,656 425,913 428,907 428,159 418,428 418,844 2.53%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,927 -0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 31.87% 17.10% 64.32% 22.34% 51.97% -9.67% 26.77% -
ROE 1.16% 1.02% 1.07% 0.16% 2.11% -0.04% 0.12% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.07 34.41 9.49 4.17 23.17 2.54 2.58 305.01%
EPS 6.72 5.88 6.10 0.93 12.04 -0.25 0.69 355.42%
DPS 20.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.81 5.74 5.69 5.73 5.72 5.59 5.59 2.60%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.07 34.40 9.49 4.17 23.17 2.54 2.58 305.01%
EPS 6.71 5.88 6.10 0.93 12.04 -0.25 0.69 354.96%
DPS 20.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.8091 5.7391 5.6891 5.7291 5.7191 5.5892 5.5947 2.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.04 5.30 5.58 5.00 4.80 4.28 3.90 -
P/RPS 23.92 15.40 58.80 119.96 20.72 168.44 151.33 -70.73%
P/EPS 75.05 90.10 91.42 536.97 39.86 -1,741.15 565.22 -73.94%
EY 1.33 1.11 1.09 0.19 2.51 -0.06 0.18 278.89%
DY 3.97 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.87 0.92 0.98 0.87 0.84 0.77 0.70 15.58%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 27/11/12 27/08/12 23/05/12 28/02/12 16/11/11 -
Price 5.65 5.10 5.50 5.10 4.70 4.80 4.29 -
P/RPS 26.81 14.82 57.96 122.36 20.28 188.90 166.46 -70.36%
P/EPS 84.13 86.70 90.11 547.70 39.03 -1,952.69 621.74 -73.61%
EY 1.19 1.15 1.11 0.18 2.56 -0.05 0.16 280.55%
DY 3.54 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.97 0.89 0.97 0.89 0.82 0.86 0.77 16.62%

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