[AYER] QoQ TTM Result on 31-Dec-2000 [#3]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 22.33%
YoY- -84.8%
Quarter Report
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
Revenue 843 1,624 1,822 1,816 2,289 7,466 13,295 -88.95%
PBT 10,168 9,331 8,284 5,500 4,601 27,014 28,975 -56.67%
Tax -2,926 -2,682 -2,388 -1,539 -1,363 -1,354 -1,407 79.45%
NP 7,242 6,649 5,896 3,961 3,238 25,660 27,568 -65.61%
-
NP to SH 7,242 6,649 5,896 3,961 3,238 25,660 27,568 -65.61%
-
Tax Rate 28.78% 28.74% 28.83% 27.98% 29.62% 5.01% 4.86% -
Total Cost -6,399 -5,025 -4,074 -2,145 -949 -18,194 -14,273 -47.30%
-
Net Worth 248,744 247,652 248,438 245,307 244,686 0 244,605 1.34%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
Div 3,741 3,741 3,741 - 3,766 3,766 3,766 -0.53%
Div Payout % 51.66% 56.27% 63.46% - 116.33% 14.68% 13.66% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
Net Worth 248,744 247,652 248,438 245,307 244,686 0 244,605 1.34%
NOSH 74,923 75,046 74,830 74,788 74,827 74,827 75,032 -0.11%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
NP Margin 859.07% 409.42% 323.60% 218.12% 141.46% 343.69% 207.36% -
ROE 2.91% 2.68% 2.37% 1.61% 1.32% 0.00% 11.27% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
RPS 1.13 2.16 2.43 2.43 3.06 9.98 17.72 -88.90%
EPS 9.67 8.86 7.88 5.30 4.33 34.29 36.74 -65.56%
DPS 5.00 5.00 5.00 0.00 5.00 5.03 5.02 -0.31%
NAPS 3.32 3.30 3.32 3.28 3.27 0.00 3.26 1.46%
Adjusted Per Share Value based on latest NOSH - 74,788
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
RPS 1.13 2.17 2.43 2.43 3.06 9.97 17.76 -88.92%
EPS 9.67 8.88 7.88 5.29 4.33 34.28 36.83 -65.63%
DPS 5.00 5.00 5.00 0.00 5.03 5.03 5.03 -0.47%
NAPS 3.3231 3.3085 3.319 3.2772 3.2689 0.00 3.2678 1.34%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 28/09/00 30/06/00 -
Price 2.50 2.80 2.70 3.40 4.00 4.00 4.70 -
P/RPS 222.19 129.39 110.89 140.02 130.76 40.09 26.53 445.98%
P/EPS 25.86 31.60 34.27 64.20 92.44 11.66 12.79 75.47%
EY 3.87 3.16 2.92 1.56 1.08 8.57 7.82 -42.98%
DY 2.00 1.79 1.85 0.00 1.25 1.26 1.07 64.80%
P/NAPS 0.75 0.85 0.81 1.04 1.22 0.00 1.44 -40.60%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 28/09/00 30/06/00 CAGR
Date 26/11/01 29/08/01 - - - - 28/08/00 -
Price 3.00 3.00 0.00 0.00 0.00 0.00 4.70 -
P/RPS 266.63 138.63 0.00 0.00 0.00 0.00 26.53 531.57%
P/EPS 31.04 33.86 0.00 0.00 0.00 0.00 12.79 103.01%
EY 3.22 2.95 0.00 0.00 0.00 0.00 7.82 -50.77%
DY 1.67 1.67 0.00 0.00 0.00 0.00 1.07 42.69%
P/NAPS 0.90 0.91 0.00 0.00 0.00 0.00 1.44 -31.29%

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