[AYER] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -11.77%
YoY- -64.12%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 18,118 22,715 16,158 16,109 10,590 6,671 18,898 -2.76%
PBT 4,542 8,895 3,297 3,181 2,094 -597 11,282 -45.44%
Tax -1,813 -1,991 -1,109 -1,330 4 -217 -2,052 -7.91%
NP 2,729 6,904 2,188 1,851 2,098 -814 9,230 -55.58%
-
NP to SH 2,729 6,904 2,188 1,851 2,098 -814 9,230 -55.58%
-
Tax Rate 39.92% 22.38% 33.64% 41.81% -0.19% - 18.19% -
Total Cost 15,389 15,811 13,970 14,258 8,492 7,485 9,668 36.28%
-
Net Worth 506,006 503,012 500,018 495,526 493,281 491,784 495,526 1.40%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 3,742 - - - -
Div Payout % - - - 202.20% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 506,006 503,012 500,018 495,526 493,281 491,784 495,526 1.40%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.06% 30.39% 13.54% 11.49% 19.81% -12.20% 48.84% -
ROE 0.54% 1.37% 0.44% 0.37% 0.43% -0.17% 1.86% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.20 30.35 21.59 21.52 14.15 8.91 25.25 -2.78%
EPS 3.65 9.22 2.92 2.47 2.80 -1.09 12.33 -55.54%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 6.76 6.72 6.68 6.62 6.59 6.57 6.62 1.40%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.20 30.34 21.58 21.52 14.15 8.91 25.24 -2.76%
EPS 3.65 9.22 2.92 2.47 2.80 -1.09 12.33 -55.54%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 6.759 6.719 6.679 6.619 6.589 6.569 6.619 1.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 5.20 5.50 6.40 6.70 7.00 6.90 6.85 -
P/RPS 21.48 18.12 29.65 31.13 49.48 77.42 27.13 -14.40%
P/EPS 142.63 59.63 218.95 270.94 249.75 -634.50 55.55 87.39%
EY 0.70 1.68 0.46 0.37 0.40 -0.16 1.80 -46.69%
DY 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.96 1.01 1.06 1.05 1.03 -17.61%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 21/08/18 23/05/18 27/02/18 30/11/17 29/08/17 26/05/17 -
Price 4.60 5.30 5.70 6.80 6.70 7.05 6.88 -
P/RPS 19.00 17.47 26.41 31.60 47.36 79.11 27.25 -21.35%
P/EPS 126.17 57.46 195.00 274.99 239.04 -648.30 55.80 72.18%
EY 0.79 1.74 0.51 0.36 0.42 -0.15 1.79 -42.00%
DY 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.85 1.03 1.02 1.07 1.04 -24.64%

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