[AYER] QoQ Quarter Result on 30-Sep-2000 [#2]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ-0.0%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
Revenue 129 174 242 1,079 327 2,176 2,514 -90.71%
PBT 2,252 4,399 1,475 1,205 1,205 1,615 576 197.83%
Tax -631 -1,301 -413 -337 -337 -452 -237 118.98%
NP 1,621 3,098 1,062 868 868 1,163 339 249.91%
-
NP to SH 1,621 3,098 1,062 868 868 1,163 339 249.91%
-
Tax Rate 28.02% 29.57% 28.00% 27.97% 27.97% 27.99% 41.15% -
Total Cost -1,492 -2,924 -820 211 -541 1,013 2,175 -
-
Net Worth 247,652 244,697 245,307 244,686 0 244,605 244,200 1.12%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
Div - 3,741 - - - - 3,766 -
Div Payout % - 120.77% - - - - 1,111.11% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
Net Worth 247,652 244,697 245,307 244,686 0 244,605 244,200 1.12%
NOSH 75,046 74,830 74,788 74,827 74,827 75,032 75,333 -0.30%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
NP Margin 1,256.59% 1,780.46% 438.84% 80.44% 265.44% 53.45% 13.48% -
ROE 0.65% 1.27% 0.43% 0.35% 0.00% 0.48% 0.14% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
RPS 0.17 0.23 0.32 1.44 0.44 2.90 3.34 -90.77%
EPS 2.16 4.14 1.42 1.16 1.16 1.55 0.45 250.98%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 3.30 3.27 3.28 3.27 0.00 3.26 3.2416 1.43%
Adjusted Per Share Value based on latest NOSH - 74,827
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
RPS 0.17 0.23 0.32 1.44 0.44 2.91 3.36 -90.82%
EPS 2.17 4.14 1.42 1.16 1.16 1.55 0.45 252.28%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 5.03 -
NAPS 3.308 3.2685 3.2767 3.2684 0.00 3.2673 3.2619 1.12%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 28/09/00 30/06/00 31/03/00 -
Price 2.80 2.70 3.40 4.00 4.00 4.70 6.05 -
P/RPS 1,628.91 1,161.17 1,050.75 277.40 915.32 162.06 181.29 479.74%
P/EPS 129.63 65.22 239.44 344.83 344.83 303.23 1,344.44 -84.62%
EY 0.77 1.53 0.42 0.29 0.29 0.33 0.07 581.66%
DY 0.00 1.85 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 0.85 0.83 1.04 1.22 0.00 1.44 1.87 -46.79%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
Date 29/08/01 31/05/01 26/02/01 28/11/00 - 28/08/00 21/07/00 -
Price 3.00 2.82 3.00 3.86 0.00 4.70 4.90 -
P/RPS 1,745.26 1,212.78 927.13 267.69 0.00 162.06 146.83 625.28%
P/EPS 138.89 68.12 211.27 332.76 0.00 303.23 1,088.89 -80.76%
EY 0.72 1.47 0.47 0.30 0.00 0.33 0.09 428.28%
DY 0.00 1.77 0.00 0.00 0.00 0.00 1.02 -
P/NAPS 0.91 0.86 0.91 1.18 0.00 1.44 1.51 -33.32%

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