[AYER] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -61.59%
YoY- 82.41%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 24,423 14,709 26,357 33,513 37,791 33,789 28,482 -9.73%
PBT 9,377 4,479 3,011 5,256 13,329 10,646 11,390 -12.14%
Tax -2,451 -1,363 -2,411 -1,460 -3,446 -2,983 -2,716 -6.60%
NP 6,926 3,116 600 3,796 9,883 7,663 8,674 -13.92%
-
NP to SH 6,926 3,116 600 3,796 9,883 7,663 8,674 -13.92%
-
Tax Rate 26.14% 30.43% 80.07% 27.78% 25.85% 28.02% 23.85% -
Total Cost 17,497 11,593 25,757 29,717 27,908 26,126 19,808 -7.93%
-
Net Worth 404,328 406,727 403,499 402,061 397,566 395,871 388,421 2.70%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 9,187 - - - 11,226 -
Div Payout % - - 1,531.25% - - - 129.42% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 404,328 406,727 403,499 402,061 397,566 395,871 388,421 2.70%
NOSH 74,875 74,903 74,999 74,871 74,871 74,833 74,840 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 28.36% 21.18% 2.28% 11.33% 26.15% 22.68% 30.45% -
ROE 1.71% 0.77% 0.15% 0.94% 2.49% 1.94% 2.23% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.62 19.64 35.14 44.76 50.47 45.15 38.06 -9.76%
EPS 9.25 4.16 0.80 5.07 13.20 10.24 11.59 -13.94%
DPS 0.00 0.00 12.25 0.00 0.00 0.00 15.00 -
NAPS 5.40 5.43 5.38 5.37 5.31 5.29 5.19 2.67%
Adjusted Per Share Value based on latest NOSH - 74,871
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.62 19.65 35.21 44.77 50.48 45.13 38.04 -9.73%
EPS 9.25 4.16 0.80 5.07 13.20 10.24 11.59 -13.94%
DPS 0.00 0.00 12.27 0.00 0.00 0.00 15.00 -
NAPS 5.4008 5.4329 5.3898 5.3705 5.3105 5.2879 5.1883 2.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.05 3.10 2.90 2.90 3.12 3.42 3.50 -
P/RPS 9.35 15.79 8.25 6.48 6.18 7.57 9.20 1.08%
P/EPS 32.97 74.52 362.50 57.20 23.64 33.40 30.20 6.01%
EY 3.03 1.34 0.28 1.75 4.23 2.99 3.31 -5.71%
DY 0.00 0.00 4.22 0.00 0.00 0.00 4.29 -
P/NAPS 0.56 0.57 0.54 0.54 0.59 0.65 0.67 -11.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 28/08/08 29/05/08 -
Price 3.10 2.89 3.10 2.76 3.00 3.46 3.50 -
P/RPS 9.50 14.72 8.82 6.17 5.94 7.66 9.20 2.16%
P/EPS 33.51 69.47 387.50 54.44 22.73 33.79 30.20 7.17%
EY 2.98 1.44 0.26 1.84 4.40 2.96 3.31 -6.75%
DY 0.00 0.00 3.95 0.00 0.00 0.00 4.29 -
P/NAPS 0.57 0.53 0.58 0.51 0.56 0.65 0.67 -10.20%

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