[AYER] QoQ TTM Result on 30-Sep-2005 [#2]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	69,372	48,914	16,395	19,427	22,898	26,086	26,851	88.61%
YoY %	41.82%	198.35%	-15.61%	-15.16%	-12.22%	-2.85%	-	-
Horiz. %	258.36%	182.17%	61.06%	72.35%	85.28%	97.15%	100.00%	-
PBT	73,296	71,182	15,393	15,730	20,919	21,156	22,512	120.14%
YoY %	2.97%	362.43%	-2.14%	-24.81%	-1.12%	-6.02%	-	-
Horiz. %	325.59%	316.20%	68.38%	69.87%	92.92%	93.98%	100.00%	-
Tax	-6,077	-4,473	-3,648	-5,784	-7,943	-8,961	-8,690	-21.26%
YoY %	-35.86%	-22.62%	36.93%	27.18%	11.36%	-3.12%	-	-
Horiz. %	69.93%	51.47%	41.98%	66.56%	91.40%	103.12%	100.00%	-
NP	67,219	66,709	11,745	9,946	12,976	12,195	13,822	187.87%
YoY %	0.76%	467.98%	18.09%	-23.35%	6.40%	-11.77%	-	-
Horiz. %	486.32%	482.63%	84.97%	71.96%	93.88%	88.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,219	66,709	11,745	9,946	12,976	12,195	13,822	187.87%
YoY %	0.76%	467.98%	18.09%	-23.35%	6.40%	-11.77%	-	-
Horiz. %	486.32%	482.63%	84.97%	71.96%	93.88%	88.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.29%	6.28%	23.70%	36.77%	37.97%	42.36%	38.60%	-
YoY %	32.01%	-73.50%	-35.55%	-3.16%	-10.36%	9.74%	-	-
Horiz. %	21.48%	16.27%	61.40%	95.26%	98.37%	109.74%	100.00%	-
Total Cost	2,153	-17,795	4,650	9,481	9,922	13,891	13,029	-69.98%
YoY %	112.10%	-482.69%	-50.95%	-4.44%	-28.57%	6.62%	-	-
Horiz. %	16.52%	-136.58%	35.69%	72.77%	76.15%	106.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,941	364,531	282,900	275,456	278,308	274,673	276,364	21.30%
YoY %	1.21%	28.86%	2.70%	-1.02%	1.32%	-0.61%	-	-
Horiz. %	133.50%	131.90%	102.36%	99.67%	100.70%	99.39%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	6,004	6,004	11,991	11,991	5,987	5,987	5,250	9.38%
YoY %	0.00%	-49.93%	0.00%	100.28%	0.00%	14.04%	-	-
Horiz. %	114.36%	114.36%	228.40%	228.40%	114.04%	114.04%	100.00%	-
Div Payout %	8.93%	9.00%	102.10%	120.57%	46.14%	49.10%	37.98%	-
YoY %	-0.78%	-91.19%	-15.32%	161.31%	-6.03%	29.28%	-	-
Horiz. %	23.51%	23.70%	268.83%	317.46%	121.48%	129.28%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	368,941	364,531	282,900	275,456	278,308	274,673	276,364	21.30%
YoY %	1.21%	28.86%	2.70%	-1.02%	1.32%	-0.61%	-	-
Horiz. %	133.50%	131.90%	102.36%	99.67%	100.70%	99.39%	100.00%	-
NOSH	74,835	74,852	74,841	75,056	74,814	74,843	74,895	-0.05%
YoY %	-0.02%	0.01%	-0.29%	0.32%	-0.04%	-0.07%	-	-
Horiz. %	99.92%	99.94%	99.93%	100.21%	99.89%	99.93%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	96.90%	136.38%	71.64%	51.20%	56.67%	46.75%	51.48%	-
YoY %	-28.95%	90.37%	39.92%	-9.65%	21.22%	-9.19%	-	-
Horiz. %	188.23%	264.92%	139.16%	99.46%	110.08%	90.81%	100.00%	-
ROE	18.22%	18.30%	4.15%	3.61%	4.66%	4.44%	5.00%	-
YoY %	-0.44%	340.96%	14.96%	-22.53%	4.95%	-11.20%	-	-
Horiz. %	364.40%	366.00%	83.00%	72.20%	93.20%	88.80%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	92.70	65.35	21.91	25.88	30.61	34.85	35.85	88.71%
YoY %	41.85%	198.27%	-15.34%	-15.45%	-12.17%	-2.79%	-	-
Horiz. %	258.58%	182.29%	61.12%	72.19%	85.38%	97.21%	100.00%	-
EPS	89.82	89.12	15.69	13.25	17.34	16.29	18.46	187.97%
YoY %	0.79%	468.01%	18.42%	-23.59%	6.45%	-11.76%	-	-
Horiz. %	486.57%	482.77%	84.99%	71.78%	93.93%	88.24%	100.00%	-
DPS	8.00	8.00	16.00	16.00	8.00	8.00	7.01	9.23%
YoY %	0.00%	-50.00%	0.00%	100.00%	0.00%	14.12%	-	-
Horiz. %	114.12%	114.12%	228.25%	228.25%	114.12%	114.12%	100.00%	-
NAPS	4.93	4.87	3.78	3.67	3.72	3.67	3.69	21.36%
YoY %	1.23%	28.84%	3.00%	-1.34%	1.36%	-0.54%	-	-
Horiz. %	133.60%	131.98%	102.44%	99.46%	100.81%	99.46%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 75,056
RPS	92.66	65.34	21.90	25.95	30.59	34.84	35.87	88.59%
YoY %	41.81%	198.36%	-15.61%	-15.17%	-12.20%	-2.87%	-	-
Horiz. %	258.32%	182.16%	61.05%	72.34%	85.28%	97.13%	100.00%	-
EPS	89.79	89.11	15.69	13.29	17.33	16.29	18.46	187.90%
YoY %	0.76%	467.94%	18.06%	-23.31%	6.38%	-11.76%	-	-
Horiz. %	486.40%	482.72%	84.99%	71.99%	93.88%	88.24%	100.00%	-
DPS	8.02	8.02	16.02	16.02	8.00	8.00	7.01	9.41%
YoY %	0.00%	-49.94%	0.00%	100.25%	0.00%	14.12%	-	-
Horiz. %	114.41%	114.41%	228.53%	228.53%	114.12%	114.12%	100.00%	-
NAPS	4.9281	4.8692	3.7788	3.6794	3.7175	3.669	3.6915	21.30%
YoY %	1.21%	28.86%	2.70%	-1.02%	1.32%	-0.61%	-	-
Horiz. %	133.50%	131.90%	102.36%	99.67%	100.70%	99.39%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	2.65	2.20	2.19	2.12	2.20	2.37	2.36	-
P/RPS	2.86	3.37	10.00	8.19	7.19	6.80	6.58	-42.70%
YoY %	-15.13%	-66.30%	22.10%	13.91%	5.74%	3.34%	-	-
Horiz. %	43.47%	51.22%	151.98%	124.47%	109.27%	103.34%	100.00%	-
P/EPS	2.95	2.47	13.96	16.00	12.68	14.55	12.79	-62.49%
YoY %	19.43%	-82.31%	-12.75%	26.18%	-12.85%	13.76%	-	-
Horiz. %	23.06%	19.31%	109.15%	125.10%	99.14%	113.76%	100.00%	-
EY	33.90	40.51	7.17	6.25	7.88	6.88	7.82	166.58%
YoY %	-16.32%	464.99%	14.72%	-20.69%	14.53%	-12.02%	-	-
Horiz. %	433.50%	518.03%	91.69%	79.92%	100.77%	87.98%	100.00%	-
DY	3.02	3.64	7.31	7.55	3.64	3.38	2.97	1.12%
YoY %	-17.03%	-50.21%	-3.18%	107.42%	7.69%	13.80%	-	-
Horiz. %	101.68%	122.56%	246.13%	254.21%	122.56%	113.80%	100.00%	-
P/NAPS	0.54	0.45	0.58	0.58	0.59	0.65	0.64	-10.73%
YoY %	20.00%	-22.41%	0.00%	-1.69%	-9.23%	1.56%	-	-
Horiz. %	84.38%	70.31%	90.62%	90.62%	92.19%	101.56%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	29/08/06	25/05/06	27/02/06	28/11/05	23/08/05	30/05/05	28/02/05	-
Price	2.55	2.35	2.25	2.23	2.25	2.02	2.35	-
P/RPS	2.75	3.60	10.27	8.62	7.35	5.80	6.55	-44.01%
YoY %	-23.61%	-64.95%	19.14%	17.28%	26.72%	-11.45%	-	-
Horiz. %	41.98%	54.96%	156.79%	131.60%	112.21%	88.55%	100.00%	-
P/EPS	2.84	2.64	14.34	16.83	12.97	12.40	12.73	-63.31%
YoY %	7.58%	-81.59%	-14.80%	29.76%	4.60%	-2.59%	-	-
Horiz. %	22.31%	20.74%	112.65%	132.21%	101.89%	97.41%	100.00%	-
EY	35.22	37.92	6.97	5.94	7.71	8.07	7.85	172.77%
YoY %	-7.12%	444.05%	17.34%	-22.96%	-4.46%	2.80%	-	-
Horiz. %	448.66%	483.06%	88.79%	75.67%	98.22%	102.80%	100.00%	-
DY	3.14	3.40	7.11	7.17	3.56	3.96	2.98	3.55%
YoY %	-7.65%	-52.18%	-0.84%	101.40%	-10.10%	32.89%	-	-
Horiz. %	105.37%	114.09%	238.59%	240.60%	119.46%	132.89%	100.00%	-
P/NAPS	0.52	0.48	0.60	0.61	0.60	0.55	0.64	-12.96%
YoY %	8.33%	-20.00%	-1.64%	1.67%	9.09%	-14.06%	-	-
Horiz. %	81.25%	75.00%	93.75%	95.31%	93.75%	85.94%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos