[AYER] QoQ Quarter Result on 31-Mar-2004 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -101.33%
YoY- -102.39%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 7,752 6,743 7,070 5,286 4,658 633 523 498.49%
PBT 8,958 6,765 4,225 2,564 5,503 6,988 4,634 54.87%
Tax -2,502 -2,399 -1,183 -2,606 -1,821 -1,971 -1,309 53.71%
NP 6,456 4,366 3,042 -42 3,682 5,017 3,325 55.32%
-
NP to SH 6,456 4,366 3,042 -42 3,156 5,017 3,325 55.32%
-
Tax Rate 27.93% 35.46% 28.00% 101.64% 33.09% 28.21% 28.25% -
Total Cost 1,296 2,377 4,028 5,328 976 -4,384 -2,802 -
-
Net Worth 276,364 269,598 270,483 249,199 229,002 263,579 262,105 3.57%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 5,250 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 276,364 269,598 270,483 249,199 229,002 263,579 262,105 3.57%
NOSH 74,895 74,888 74,926 70,000 64,146 74,880 74,887 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 83.28% 64.75% 43.03% -0.79% 79.05% 792.58% 635.76% -
ROE 2.34% 1.62% 1.12% -0.02% 1.38% 1.90% 1.27% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.35 9.00 9.44 7.55 7.26 0.85 0.70 497.51%
EPS 8.62 5.83 4.06 -0.06 4.92 6.70 4.44 55.31%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.69 3.60 3.61 3.56 3.57 3.52 3.50 3.57%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.36 9.01 9.45 7.06 6.22 0.85 0.70 497.89%
EPS 8.62 5.83 4.06 -0.06 4.22 6.70 4.44 55.31%
DPS 0.00 0.00 0.00 7.01 0.00 0.00 0.00 -
NAPS 3.6921 3.6017 3.6135 3.3292 3.0594 3.5213 3.5016 3.57%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.36 2.56 2.36 2.70 2.20 2.40 2.38 -
P/RPS 22.80 28.43 25.01 35.75 30.30 283.91 340.79 -83.38%
P/EPS 27.38 43.91 58.13 -4,500.00 44.72 35.82 53.60 -35.96%
EY 3.65 2.28 1.72 -0.02 2.24 2.79 1.87 55.86%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.65 0.76 0.62 0.68 0.68 -3.94%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 17/08/04 13/05/04 26/02/04 20/11/03 28/08/03 -
Price 2.35 2.40 2.45 2.50 2.50 2.42 2.37 -
P/RPS 22.70 26.65 25.96 33.11 34.43 286.27 339.36 -83.38%
P/EPS 27.26 41.17 60.34 -4,166.67 50.81 36.12 53.38 -35.97%
EY 3.67 2.43 1.66 -0.02 1.97 2.77 1.87 56.43%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.68 0.70 0.70 0.69 0.68 -3.94%

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