[AYER] QoQ TTM Result on 31-Dec-2005 [#3]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 18.09%
YoY- -15.03%
Quarter Report
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 110,340 69,372 48,914 16,395 19,427 22,898 26,086 161.31%
PBT 86,297 73,296 71,182 15,393 15,730 20,919 21,156 155.07%
Tax -10,050 -6,077 -4,473 -3,648 -5,784 -7,943 -8,961 7.93%
NP 76,247 67,219 66,709 11,745 9,946 12,976 12,195 239.00%
-
NP to SH 76,247 67,219 66,709 11,745 9,946 12,976 12,195 239.00%
-
Tax Rate 11.65% 8.29% 6.28% 23.70% 36.77% 37.97% 42.36% -
Total Cost 34,093 2,153 -17,795 4,650 9,481 9,922 13,891 81.85%
-
Net Worth 372,924 368,941 364,531 282,900 275,456 278,308 274,673 22.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 74 6,004 6,004 11,991 11,991 5,987 5,987 -94.63%
Div Payout % 0.10% 8.93% 9.00% 102.10% 120.57% 46.14% 49.10% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 372,924 368,941 364,531 282,900 275,456 278,308 274,673 22.59%
NOSH 74,884 74,835 74,852 74,841 75,056 74,814 74,843 0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 69.10% 96.90% 136.38% 71.64% 51.20% 56.67% 46.75% -
ROE 20.45% 18.22% 18.30% 4.15% 3.61% 4.66% 4.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 147.35 92.70 65.35 21.91 25.88 30.61 34.85 161.24%
EPS 101.82 89.82 89.12 15.69 13.25 17.34 16.29 238.94%
DPS 0.10 8.00 8.00 16.00 16.00 8.00 8.00 -94.59%
NAPS 4.98 4.93 4.87 3.78 3.67 3.72 3.67 22.54%
Adjusted Per Share Value based on latest NOSH - 74,841
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 147.39 92.66 65.34 21.90 25.95 30.59 34.84 161.34%
EPS 101.85 89.79 89.11 15.69 13.29 17.33 16.29 239.00%
DPS 0.10 8.02 8.02 16.02 16.02 8.00 8.00 -94.59%
NAPS 4.9813 4.9281 4.8692 3.7788 3.6794 3.7175 3.669 22.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.86 2.65 2.20 2.19 2.12 2.20 2.37 -
P/RPS 1.94 2.86 3.37 10.00 8.19 7.19 6.80 -56.62%
P/EPS 2.81 2.95 2.47 13.96 16.00 12.68 14.55 -66.55%
EY 35.60 33.90 40.51 7.17 6.25 7.88 6.88 198.86%
DY 0.03 3.02 3.64 7.31 7.55 3.64 3.38 -95.70%
P/NAPS 0.57 0.54 0.45 0.58 0.58 0.59 0.65 -8.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 25/05/06 27/02/06 28/11/05 23/08/05 30/05/05 -
Price 3.12 2.55 2.35 2.25 2.23 2.25 2.02 -
P/RPS 2.12 2.75 3.60 10.27 8.62 7.35 5.80 -48.84%
P/EPS 3.06 2.84 2.64 14.34 16.83 12.97 12.40 -60.62%
EY 32.63 35.22 37.92 6.97 5.94 7.71 8.07 153.58%
DY 0.03 3.14 3.40 7.11 7.17 3.56 3.96 -96.13%
P/NAPS 0.63 0.52 0.48 0.60 0.61 0.60 0.55 9.46%

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