[AYER] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 47.87%
YoY- 104.56%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,272 3,882 4,521 7,752 6,743 7,070 5,286 -27.34%
PBT 1,576 3,988 1,208 8,958 6,765 4,225 2,564 -27.68%
Tax -240 -165 -2,877 -2,502 -2,399 -1,183 -2,606 -79.57%
NP 1,336 3,823 -1,669 6,456 4,366 3,042 -42 -
-
NP to SH 1,336 3,823 -1,669 6,456 4,366 3,042 -42 -
-
Tax Rate 15.23% 4.14% 238.16% 27.93% 35.46% 28.00% 101.64% -
Total Cost 1,936 59 6,190 1,296 2,377 4,028 5,328 -49.04%
-
Net Worth 275,456 278,308 274,673 276,364 269,598 270,483 249,199 6.89%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 6,004 - 5,987 - - - 5,250 9.35%
Div Payout % 449.44% - 0.00% - - - 0.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 275,456 278,308 274,673 276,364 269,598 270,483 249,199 6.89%
NOSH 75,056 74,814 74,843 74,895 74,888 74,926 70,000 4.75%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 40.83% 98.48% -36.92% 83.28% 64.75% 43.03% -0.79% -
ROE 0.49% 1.37% -0.61% 2.34% 1.62% 1.12% -0.02% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.36 5.19 6.04 10.35 9.00 9.44 7.55 -30.63%
EPS 1.78 5.11 -2.23 8.62 5.83 4.06 -0.06 -
DPS 8.00 0.00 8.00 0.00 0.00 0.00 7.50 4.39%
NAPS 3.67 3.72 3.67 3.69 3.60 3.61 3.56 2.04%
Adjusted Per Share Value based on latest NOSH - 74,895
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.37 5.19 6.04 10.35 9.01 9.44 7.06 -27.34%
EPS 1.78 5.11 -2.23 8.62 5.83 4.06 -0.06 -
DPS 8.02 0.00 8.00 0.00 0.00 0.00 7.01 9.37%
NAPS 3.6794 3.7175 3.669 3.6915 3.6012 3.613 3.3287 6.89%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.12 2.20 2.37 2.36 2.56 2.36 2.70 -
P/RPS 48.63 42.40 39.23 22.80 28.43 25.01 35.75 22.74%
P/EPS 119.10 43.05 -106.28 27.38 43.91 58.13 -4,500.00 -
EY 0.84 2.32 -0.94 3.65 2.28 1.72 -0.02 -
DY 3.77 0.00 3.38 0.00 0.00 0.00 2.78 22.49%
P/NAPS 0.58 0.59 0.65 0.64 0.71 0.65 0.76 -16.47%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 23/08/05 30/05/05 28/02/05 23/11/04 17/08/04 13/05/04 -
Price 2.23 2.25 2.02 2.35 2.40 2.45 2.50 -
P/RPS 51.15 43.36 33.44 22.70 26.65 25.96 33.11 33.60%
P/EPS 125.28 44.03 -90.58 27.26 41.17 60.34 -4,166.67 -
EY 0.80 2.27 -1.10 3.67 2.43 1.66 -0.02 -
DY 3.59 0.00 3.96 0.00 0.00 0.00 3.00 12.70%
P/NAPS 0.61 0.60 0.55 0.64 0.67 0.68 0.70 -8.75%

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