[AYER] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -54.68%
YoY- 141.14%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 37,791 33,789 28,482 34,491 26,825 17,911 18,015 63.65%
PBT 13,329 10,646 11,390 4,547 5,445 4,050 3,244 155.87%
Tax -3,446 -2,983 -2,716 -2,466 -853 -1,088 2,000 -
NP 9,883 7,663 8,674 2,081 4,592 2,962 5,244 52.39%
-
NP to SH 9,883 7,663 8,674 2,081 4,592 2,962 5,244 52.39%
-
Tax Rate 25.85% 28.02% 23.85% 54.23% 15.67% 26.86% -61.65% -
Total Cost 27,908 26,126 19,808 32,410 22,233 14,949 12,771 68.15%
-
Net Worth 397,566 395,871 388,421 379,520 377,547 382,217 379,273 3.18%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 11,226 - - - 11,221 -
Div Payout % - - 129.42% - - - 213.98% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 397,566 395,871 388,421 379,520 377,547 382,217 379,273 3.18%
NOSH 74,871 74,833 74,840 74,856 74,910 74,797 74,807 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 26.15% 22.68% 30.45% 6.03% 17.12% 16.54% 29.11% -
ROE 2.49% 1.94% 2.23% 0.55% 1.22% 0.77% 1.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.47 45.15 38.06 46.08 35.81 23.95 24.08 63.55%
EPS 13.20 10.24 11.59 2.78 6.13 3.96 7.01 52.31%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 5.31 5.29 5.19 5.07 5.04 5.11 5.07 3.12%
Adjusted Per Share Value based on latest NOSH - 74,856
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.49 45.14 38.05 46.08 35.84 23.93 24.07 63.64%
EPS 13.20 10.24 11.59 2.78 6.13 3.96 7.01 52.31%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 14.99 -
NAPS 5.3113 5.2887 5.1891 5.0702 5.0439 5.1062 5.0669 3.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.12 3.42 3.50 3.98 3.98 3.90 4.24 -
P/RPS 6.18 7.57 9.20 8.64 11.11 16.29 17.61 -50.15%
P/EPS 23.64 33.40 30.20 143.17 64.93 98.48 60.49 -46.45%
EY 4.23 2.99 3.31 0.70 1.54 1.02 1.65 86.99%
DY 0.00 0.00 4.29 0.00 0.00 0.00 3.54 -
P/NAPS 0.59 0.65 0.67 0.79 0.79 0.76 0.84 -20.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 -
Price 3.00 3.46 3.50 3.86 3.94 3.68 3.88 -
P/RPS 5.94 7.66 9.20 8.38 11.00 15.37 16.11 -48.48%
P/EPS 22.73 33.79 30.20 138.85 64.27 92.93 55.35 -44.66%
EY 4.40 2.96 3.31 0.72 1.56 1.08 1.81 80.50%
DY 0.00 0.00 4.29 0.00 0.00 0.00 3.87 -
P/NAPS 0.56 0.65 0.67 0.76 0.78 0.72 0.77 -19.08%

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