[AYER] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 82.07%
YoY- 50.88%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Revenue 14,308 27,626 2,312 3,476 854 6,510 992 70.38%
PBT 11,126 21,978 23,244 13,012 8,588 5,640 5,640 14.52%
Tax -808 -7,164 -6,560 -3,712 -2,424 -1,580 -1,580 -12.53%
NP 10,318 14,814 16,684 9,300 6,164 4,060 4,060 20.47%
-
NP to SH 10,318 14,814 16,684 9,300 6,164 4,060 4,060 20.47%
-
Tax Rate 7.26% 32.60% 28.22% 28.53% 28.23% 28.01% 28.01% -
Total Cost 3,990 12,812 -14,372 -5,824 -5,310 2,450 -3,068 -
-
Net Worth 274,797 269,345 263,589 253,840 248,355 244,948 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Div 11,980 - - - - - - -
Div Payout % 116.11% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Net Worth 274,797 269,345 263,589 253,840 248,355 244,948 0 -
NOSH 74,876 74,818 74,883 74,879 74,805 74,907 74,907 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
NP Margin 72.11% 53.62% 721.63% 267.55% 721.78% 62.37% 409.27% -
ROE 3.75% 5.50% 6.33% 3.66% 2.48% 1.66% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
RPS 19.11 36.92 3.09 4.64 1.14 8.69 1.32 70.51%
EPS 13.78 19.80 22.28 12.42 8.24 5.42 5.42 20.48%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.60 3.52 3.39 3.32 3.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 74,933
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
RPS 19.11 36.90 3.09 4.64 1.14 8.70 1.33 70.25%
EPS 13.78 19.79 22.29 12.42 8.23 5.42 5.42 20.48%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6706 3.5978 3.5209 3.3907 3.3174 3.2719 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 28/09/00 -
Price 2.12 2.56 2.40 2.99 2.50 4.00 4.00 -
P/RPS 11.09 6.93 77.73 64.41 218.99 46.03 302.05 -48.30%
P/EPS 15.38 12.93 10.77 24.07 30.34 73.80 73.80 -26.88%
EY 6.50 7.73 9.28 4.15 3.30 1.36 1.36 36.66%
DY 7.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.68 0.88 0.75 1.22 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Date 28/11/05 23/11/04 20/11/03 29/11/02 26/11/01 28/11/00 - -
Price 2.23 2.40 2.42 2.80 3.00 3.86 0.00 -
P/RPS 11.67 6.50 78.38 60.32 262.78 44.42 0.00 -
P/EPS 16.18 12.12 10.86 22.54 36.41 71.22 0.00 -
EY 6.18 8.25 9.21 4.44 2.75 1.40 0.00 -
DY 7.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.69 0.83 0.90 1.18 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