[AYER] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -91.67%
YoY- -89.55%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 26,825 17,911 18,015 9,917 44,240 24,340 37,040 -19.33%
PBT 5,445 4,050 3,244 4,281 14,577 6,102 56,997 -79.07%
Tax -853 -1,088 2,000 -3,418 -4,213 -1,769 -3,702 -62.38%
NP 4,592 2,962 5,244 863 10,364 4,333 53,295 -80.46%
-
NP to SH 4,592 2,962 5,244 863 10,364 4,333 53,295 -80.46%
-
Tax Rate 15.67% 26.86% -61.65% 79.84% 28.90% 28.99% 6.50% -
Total Cost 22,233 14,949 12,771 9,054 33,876 20,007 -16,255 -
-
Net Worth 377,547 382,217 379,273 374,466 372,924 368,941 364,531 2.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 11,221 - 7,488 - - -
Div Payout % - - 213.98% - 72.25% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 377,547 382,217 379,273 374,466 372,924 368,941 364,531 2.36%
NOSH 74,910 74,797 74,807 75,043 74,884 74,835 74,852 0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.12% 16.54% 29.11% 8.70% 23.43% 17.80% 143.89% -
ROE 1.22% 0.77% 1.38% 0.23% 2.78% 1.17% 14.62% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.81 23.95 24.08 13.22 59.08 32.52 49.48 -19.37%
EPS 6.13 3.96 7.01 1.15 13.84 5.79 71.20 -80.47%
DPS 0.00 0.00 15.00 0.00 10.00 0.00 0.00 -
NAPS 5.04 5.11 5.07 4.99 4.98 4.93 4.87 2.31%
Adjusted Per Share Value based on latest NOSH - 75,043
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.83 23.92 24.06 13.25 59.09 32.51 49.48 -19.34%
EPS 6.13 3.96 7.00 1.15 13.84 5.79 71.19 -80.47%
DPS 0.00 0.00 14.99 0.00 10.00 0.00 0.00 -
NAPS 5.0431 5.1055 5.0662 5.0019 4.9813 4.9281 4.8692 2.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.98 3.90 4.24 3.88 2.86 2.65 2.20 -
P/RPS 11.11 16.29 17.61 29.36 4.84 8.15 4.45 83.93%
P/EPS 64.93 98.48 60.49 337.39 20.66 45.77 3.09 660.06%
EY 1.54 1.02 1.65 0.30 4.84 2.18 32.36 -86.84%
DY 0.00 0.00 3.54 0.00 3.50 0.00 0.00 -
P/NAPS 0.79 0.76 0.84 0.78 0.57 0.54 0.45 45.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 29/08/06 25/05/06 -
Price 3.94 3.68 3.88 3.68 3.12 2.55 2.35 -
P/RPS 11.00 15.37 16.11 27.85 5.28 7.84 4.75 74.94%
P/EPS 64.27 92.93 55.35 320.00 22.54 44.04 3.30 622.56%
EY 1.56 1.08 1.81 0.31 4.44 2.27 30.30 -86.13%
DY 0.00 0.00 3.87 0.00 3.21 0.00 0.00 -
P/NAPS 0.78 0.72 0.77 0.74 0.63 0.52 0.48 38.17%

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