[AYER] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -74.02%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 58,836 135,156 71,644 97,360 15,528 28,280 2,092 74.29%
PBT 17,916 42,584 16,200 24,408 15,952 16,900 18,536 -0.56%
Tax -5,452 -11,932 -4,352 -7,076 -660 -4,732 -5,236 0.67%
NP 12,464 30,652 11,848 17,332 15,292 12,168 13,300 -1.07%
-
NP to SH 12,464 30,652 11,848 17,332 15,292 12,168 13,300 -1.07%
-
Tax Rate 30.43% 28.02% 26.86% 28.99% 4.14% 28.00% 28.25% -
Total Cost 46,372 104,504 59,796 80,028 236 16,112 -11,208 -
-
Net Worth 406,727 395,871 382,217 368,941 278,308 270,483 262,105 7.59%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 406,727 395,871 382,217 368,941 278,308 270,483 262,105 7.59%
NOSH 74,903 74,833 74,797 74,835 74,814 74,926 74,887 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 21.18% 22.68% 16.54% 17.80% 98.48% 43.03% 635.76% -
ROE 3.06% 7.74% 3.10% 4.70% 5.49% 4.50% 5.07% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 78.55 180.61 95.78 130.10 20.76 37.74 2.79 74.32%
EPS 16.64 40.96 15.84 23.16 20.44 16.24 17.76 -1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.43 5.29 5.11 4.93 3.72 3.61 3.50 7.58%
Adjusted Per Share Value based on latest NOSH - 74,835
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 78.59 180.53 95.70 130.05 20.74 37.78 2.79 74.34%
EPS 16.65 40.94 15.83 23.15 20.43 16.25 17.77 -1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4329 5.2879 5.1055 4.9281 3.7175 3.613 3.5011 7.59%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.10 3.42 3.90 2.65 2.20 2.36 2.38 -
P/RPS 3.95 1.89 4.07 2.04 10.60 6.25 85.20 -40.03%
P/EPS 18.63 8.35 24.62 11.44 10.76 14.53 13.40 5.64%
EY 5.37 11.98 4.06 8.74 9.29 6.88 7.46 -5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.76 0.54 0.59 0.65 0.68 -2.89%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 29/08/07 29/08/06 23/08/05 17/08/04 28/08/03 -
Price 2.89 3.46 3.68 2.55 2.25 2.45 2.37 -
P/RPS 3.68 1.92 3.84 1.96 10.84 6.49 84.84 -40.69%
P/EPS 17.37 8.45 23.23 11.01 11.01 15.09 13.34 4.49%
EY 5.76 11.84 4.30 9.08 9.08 6.63 7.49 -4.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.72 0.52 0.60 0.68 0.68 -4.06%

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