[AYER] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 25.44%
YoY- 79.4%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 137,160 14,308 27,626 2,312 3,476 854 6,510 66.15%
PBT 41,358 11,126 21,978 23,244 13,012 8,588 5,640 39.36%
Tax -11,964 -808 -7,164 -6,560 -3,712 -2,424 -1,580 40.11%
NP 29,394 10,318 14,814 16,684 9,300 6,164 4,060 39.06%
-
NP to SH 29,394 10,318 14,814 16,684 9,300 6,164 4,060 39.06%
-
Tax Rate 28.93% 7.26% 32.60% 28.22% 28.53% 28.23% 28.01% -
Total Cost 107,766 3,990 12,812 -14,372 -5,824 -5,310 2,450 87.82%
-
Net Worth 372,853 274,797 269,345 263,589 253,840 248,355 244,948 7.24%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 14,974 11,980 - - - - - -
Div Payout % 50.94% 116.11% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 372,853 274,797 269,345 263,589 253,840 248,355 244,948 7.24%
NOSH 74,870 74,876 74,818 74,883 74,879 74,805 74,907 -0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 21.43% 72.11% 53.62% 721.63% 267.55% 721.78% 62.37% -
ROE 7.88% 3.75% 5.50% 6.33% 3.66% 2.48% 1.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 183.20 19.11 36.92 3.09 4.64 1.14 8.69 66.16%
EPS 39.26 13.78 19.80 22.28 12.42 8.24 5.42 39.07%
DPS 20.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.98 3.67 3.60 3.52 3.39 3.32 3.27 7.25%
Adjusted Per Share Value based on latest NOSH - 74,880
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 183.21 19.11 36.90 3.09 4.64 1.14 8.70 66.13%
EPS 39.26 13.78 19.79 22.29 12.42 8.23 5.42 39.07%
DPS 20.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9804 3.6706 3.5978 3.5209 3.3907 3.3174 3.2719 7.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.86 2.12 2.56 2.40 2.99 2.50 4.00 -
P/RPS 1.56 11.09 6.93 77.73 64.41 218.99 46.03 -43.09%
P/EPS 7.28 15.38 12.93 10.77 24.07 30.34 73.80 -32.01%
EY 13.73 6.50 7.73 9.28 4.15 3.30 1.36 46.98%
DY 6.99 7.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.71 0.68 0.88 0.75 1.22 -11.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 23/11/04 20/11/03 29/11/02 26/11/01 28/11/00 -
Price 3.12 2.23 2.40 2.42 2.80 3.00 3.86 -
P/RPS 1.70 11.67 6.50 78.38 60.32 262.78 44.42 -41.93%
P/EPS 7.95 16.18 12.12 10.86 22.54 36.41 71.22 -30.59%
EY 12.58 6.18 8.25 9.21 4.44 2.75 1.40 44.16%
DY 6.41 7.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.67 0.69 0.83 0.90 1.18 -9.92%

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