[AYER] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 545.61%
YoY- 3293.23%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 9,917 44,240 24,340 37,040 4,720 3,272 3,882 86.55%
PBT 4,281 14,577 6,102 56,997 8,621 1,576 3,988 4.82%
Tax -3,418 -4,213 -1,769 -3,702 -366 -240 -165 650.11%
NP 863 10,364 4,333 53,295 8,255 1,336 3,823 -62.82%
-
NP to SH 863 10,364 4,333 53,295 8,255 1,336 3,823 -62.82%
-
Tax Rate 79.84% 28.90% 28.99% 6.50% 4.25% 15.23% 4.14% -
Total Cost 9,054 33,876 20,007 -16,255 -3,535 1,936 59 2740.16%
-
Net Worth 374,466 372,924 368,941 364,531 282,900 275,456 278,308 21.81%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 7,488 - - - 6,004 - -
Div Payout % - 72.25% - - - 449.44% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 374,466 372,924 368,941 364,531 282,900 275,456 278,308 21.81%
NOSH 75,043 74,884 74,835 74,852 74,841 75,056 74,814 0.20%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.70% 23.43% 17.80% 143.89% 174.89% 40.83% 98.48% -
ROE 0.23% 2.78% 1.17% 14.62% 2.92% 0.49% 1.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.22 59.08 32.52 49.48 6.31 4.36 5.19 86.19%
EPS 1.15 13.84 5.79 71.20 11.03 1.78 5.11 -62.90%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 4.99 4.98 4.93 4.87 3.78 3.67 3.72 21.56%
Adjusted Per Share Value based on latest NOSH - 74,852
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.25 59.10 32.52 49.48 6.31 4.37 5.19 86.47%
EPS 1.15 13.85 5.79 71.20 11.03 1.78 5.11 -62.90%
DPS 0.00 10.00 0.00 0.00 0.00 8.02 0.00 -
NAPS 5.0027 4.9821 4.9289 4.87 3.7794 3.68 3.7181 21.81%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.88 2.86 2.65 2.20 2.19 2.12 2.20 -
P/RPS 29.36 4.84 8.15 4.45 34.73 48.63 42.40 -21.67%
P/EPS 337.39 20.66 45.77 3.09 19.85 119.10 43.05 293.07%
EY 0.30 4.84 2.18 32.36 5.04 0.84 2.32 -74.33%
DY 0.00 3.50 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.78 0.57 0.54 0.45 0.58 0.58 0.59 20.39%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 25/05/06 27/02/06 28/11/05 23/08/05 -
Price 3.68 3.12 2.55 2.35 2.25 2.23 2.25 -
P/RPS 27.85 5.28 7.84 4.75 35.68 51.15 43.36 -25.49%
P/EPS 320.00 22.54 44.04 3.30 20.40 125.28 44.03 273.85%
EY 0.31 4.44 2.27 30.30 4.90 0.80 2.27 -73.38%
DY 0.00 3.21 0.00 0.00 0.00 3.59 0.00 -
P/NAPS 0.74 0.63 0.52 0.48 0.60 0.61 0.60 14.96%

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