[AYER] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -43.2%
YoY- -59.34%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 12,480 11,720 26,876 58,836 135,156 71,644 97,360 -28.97%
PBT 2,836 5,472 16,768 17,916 42,584 16,200 24,408 -30.12%
Tax -48 -1,168 -8,468 -5,452 -11,932 -4,352 -7,076 -56.45%
NP 2,788 4,304 8,300 12,464 30,652 11,848 17,332 -26.23%
-
NP to SH 2,788 4,304 8,300 12,464 30,652 11,848 17,332 -26.23%
-
Tax Rate 1.69% 21.35% 50.50% 30.43% 28.02% 26.86% 28.99% -
Total Cost 9,692 7,416 18,576 46,372 104,504 59,796 80,028 -29.63%
-
Net Worth 428,907 425,169 423,989 406,727 395,871 382,217 368,941 2.53%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 428,907 425,169 423,989 406,727 395,871 382,217 368,941 2.53%
NOSH 74,853 74,722 74,909 74,903 74,833 74,797 74,835 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 22.34% 36.72% 30.88% 21.18% 22.68% 16.54% 17.80% -
ROE 0.65% 1.01% 1.96% 3.06% 7.74% 3.10% 4.70% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.67 15.68 35.88 78.55 180.61 95.78 130.10 -28.97%
EPS 3.72 5.76 11.08 16.64 40.96 15.84 23.16 -26.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.73 5.69 5.66 5.43 5.29 5.11 4.93 2.53%
Adjusted Per Share Value based on latest NOSH - 74,903
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.67 15.66 35.90 78.59 180.53 95.70 130.05 -28.97%
EPS 3.72 5.75 11.09 16.65 40.94 15.83 23.15 -26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7291 5.6792 5.6634 5.4329 5.2879 5.1055 4.9281 2.53%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.00 4.50 3.70 3.10 3.42 3.90 2.65 -
P/RPS 29.99 28.69 10.31 3.95 1.89 4.07 2.04 56.45%
P/EPS 134.24 78.13 33.39 18.63 8.35 24.62 11.44 50.68%
EY 0.74 1.28 2.99 5.37 11.98 4.06 8.74 -33.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.79 0.65 0.57 0.65 0.76 0.54 8.26%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 -
Price 5.10 4.15 3.94 2.89 3.46 3.68 2.55 -
P/RPS 30.59 26.46 10.98 3.68 1.92 3.84 1.96 58.01%
P/EPS 136.93 72.05 35.56 17.37 8.45 23.23 11.01 52.15%
EY 0.73 1.39 2.81 5.76 11.84 4.30 9.08 -34.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.73 0.70 0.53 0.65 0.72 0.52 9.36%

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