[AYER] QoQ TTM Result on 30-Sep-2000 [#2]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ- -87.38%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
Revenue 1,624 1,822 1,816 2,289 7,466 13,295 13,127 -81.22%
PBT 9,331 8,284 5,500 4,601 27,014 28,975 27,360 -57.72%
Tax -2,682 -2,388 -1,539 -1,363 -1,354 -1,407 -955 128.53%
NP 6,649 5,896 3,961 3,238 25,660 27,568 26,405 -66.84%
-
NP to SH 6,649 5,896 3,961 3,238 25,660 27,568 26,405 -66.84%
-
Tax Rate 28.74% 28.83% 27.98% 29.62% 5.01% 4.86% 3.49% -
Total Cost -5,025 -4,074 -2,145 -949 -18,194 -14,273 -13,278 -54.05%
-
Net Worth 247,652 248,438 245,307 244,686 0 244,605 244,080 1.16%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
Div 3,741 3,741 - 3,766 3,766 3,766 3,766 -0.53%
Div Payout % 56.27% 63.46% - 116.33% 14.68% 13.66% 14.26% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
Net Worth 247,652 248,438 245,307 244,686 0 244,605 244,080 1.16%
NOSH 75,046 74,830 74,788 74,827 74,827 75,032 75,333 -0.30%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
NP Margin 409.42% 323.60% 218.12% 141.46% 343.69% 207.36% 201.15% -
ROE 2.68% 2.37% 1.61% 1.32% 0.00% 11.27% 10.82% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
RPS 2.16 2.43 2.43 3.06 9.98 17.72 17.43 -81.20%
EPS 8.86 7.88 5.30 4.33 34.29 36.74 35.05 -66.73%
DPS 5.00 5.00 0.00 5.00 5.03 5.02 5.00 0.00%
NAPS 3.30 3.32 3.28 3.27 0.00 3.26 3.24 1.47%
Adjusted Per Share Value based on latest NOSH - 74,827
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
RPS 2.17 2.43 2.43 3.06 9.97 17.76 17.53 -81.21%
EPS 8.88 7.88 5.29 4.33 34.28 36.82 35.27 -66.84%
DPS 5.00 5.00 0.00 5.03 5.03 5.03 5.03 -0.47%
NAPS 3.308 3.3185 3.2767 3.2684 0.00 3.2673 3.2603 1.16%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 28/09/00 30/06/00 31/03/00 -
Price 2.80 2.70 3.40 4.00 4.00 4.70 6.05 -
P/RPS 129.39 110.89 140.02 130.76 40.09 26.53 34.72 186.62%
P/EPS 31.60 34.27 64.20 92.44 11.66 12.79 17.26 62.26%
EY 3.16 2.92 1.56 1.08 8.57 7.82 5.79 -38.41%
DY 1.79 1.85 0.00 1.25 1.26 1.07 0.83 84.99%
P/NAPS 0.85 0.81 1.04 1.22 0.00 1.44 1.87 -46.79%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 31/03/00 CAGR
Date 29/08/01 - - - - 28/08/00 - -
Price 3.00 0.00 0.00 0.00 0.00 4.70 0.00 -
P/RPS 138.63 0.00 0.00 0.00 0.00 26.53 0.00 -
P/EPS 33.86 0.00 0.00 0.00 0.00 12.79 0.00 -
EY 2.95 0.00 0.00 0.00 0.00 7.82 0.00 -
DY 1.67 0.00 0.00 0.00 0.00 1.07 0.00 -
P/NAPS 0.91 0.00 0.00 0.00 0.00 1.44 0.00 -

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