[AYER] QoQ TTM Result on 31-Dec-2001 [#3]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 25.26%
YoY- 129.01%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 5,603 4,435 4,292 3,753 843 1,624 1,822 111.32%
PBT 11,886 9,191 9,675 12,712 10,168 9,331 8,284 27.18%
Tax -3,532 -2,748 -2,888 -3,641 -2,926 -2,682 -2,388 29.78%
NP 8,354 6,443 6,787 9,071 7,242 6,649 5,896 26.12%
-
NP to SH 8,354 6,443 6,787 9,071 7,242 6,649 5,896 26.12%
-
Tax Rate 29.72% 29.90% 29.85% 28.64% 28.78% 28.74% 28.83% -
Total Cost -2,751 -2,008 -2,495 -5,318 -6,399 -5,025 -4,074 -23.01%
-
Net Worth 254,024 251,666 251,667 250,902 248,744 247,652 248,438 1.49%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,733 3,733 3,733 3,741 3,741 3,741 3,741 -0.14%
Div Payout % 44.70% 57.95% 55.02% 41.25% 51.66% 56.27% 63.46% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 254,024 251,666 251,667 250,902 248,744 247,652 248,438 1.49%
NOSH 74,933 74,678 74,678 74,896 74,923 75,046 74,830 0.09%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 149.10% 145.28% 158.13% 241.70% 859.07% 409.42% 323.60% -
ROE 3.29% 2.56% 2.70% 3.62% 2.91% 2.68% 2.37% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.48 5.94 5.75 5.01 1.13 2.16 2.43 111.46%
EPS 11.15 8.63 9.09 12.11 9.67 8.86 7.88 26.01%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.39 3.37 3.37 3.35 3.32 3.30 3.32 1.39%
Adjusted Per Share Value based on latest NOSH - 74,896
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.48 5.92 5.73 5.01 1.13 2.17 2.43 111.46%
EPS 11.16 8.61 9.07 12.12 9.67 8.88 7.88 26.08%
DPS 4.99 4.99 4.99 5.00 5.00 5.00 5.00 -0.13%
NAPS 3.3931 3.3616 3.3617 3.3514 3.3226 3.308 3.3185 1.49%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.99 2.90 3.02 2.98 2.50 2.80 2.70 -
P/RPS 39.99 48.83 52.55 59.47 222.19 129.39 110.89 -49.30%
P/EPS 26.82 33.61 33.23 24.60 25.86 31.60 34.27 -15.06%
EY 3.73 2.98 3.01 4.06 3.87 3.16 2.92 17.71%
DY 1.67 1.72 1.66 1.68 2.00 1.79 1.85 -6.59%
P/NAPS 0.88 0.86 0.90 0.89 0.75 0.85 0.81 5.67%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 28/05/02 26/02/02 26/11/01 29/08/01 - -
Price 2.80 2.80 3.00 3.00 3.00 3.00 0.00 -
P/RPS 37.45 47.15 52.20 59.87 266.63 138.63 0.00 -
P/EPS 25.12 32.45 33.01 24.77 31.04 33.86 0.00 -
EY 3.98 3.08 3.03 4.04 3.22 2.95 0.00 -
DY 1.79 1.79 1.67 1.67 1.67 1.67 0.00 -
P/NAPS 0.83 0.83 0.89 0.90 0.90 0.91 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