[AYER] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 21.75%
YoY- -11.21%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 89,472 137,160 14,308 27,626 2,312 3,476 854 117.04%
PBT 18,990 41,358 11,126 21,978 23,244 13,012 8,588 14.13%
Tax -3,882 -11,964 -808 -7,164 -6,560 -3,712 -2,424 8.16%
NP 15,108 29,394 10,318 14,814 16,684 9,300 6,164 16.10%
-
NP to SH 15,108 29,394 10,318 14,814 16,684 9,300 6,164 16.10%
-
Tax Rate 20.44% 28.93% 7.26% 32.60% 28.22% 28.53% 28.23% -
Total Cost 74,364 107,766 3,990 12,812 -14,372 -5,824 -5,310 -
-
Net Worth 377,325 372,853 274,797 269,345 263,589 253,840 248,355 7.21%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 14,974 11,980 - - - - -
Div Payout % - 50.94% 116.11% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 377,325 372,853 274,797 269,345 263,589 253,840 248,355 7.21%
NOSH 74,866 74,870 74,876 74,818 74,883 74,879 74,805 0.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.89% 21.43% 72.11% 53.62% 721.63% 267.55% 721.78% -
ROE 4.00% 7.88% 3.75% 5.50% 6.33% 3.66% 2.48% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 119.51 183.20 19.11 36.92 3.09 4.64 1.14 117.06%
EPS 20.18 39.26 13.78 19.80 22.28 12.42 8.24 16.09%
DPS 0.00 20.00 16.00 0.00 0.00 0.00 0.00 -
NAPS 5.04 4.98 3.67 3.60 3.52 3.39 3.32 7.20%
Adjusted Per Share Value based on latest NOSH - 74,888
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 119.53 183.24 19.11 36.91 3.09 4.64 1.14 117.07%
EPS 20.18 39.27 13.78 19.79 22.29 12.42 8.23 16.11%
DPS 0.00 20.00 16.01 0.00 0.00 0.00 0.00 -
NAPS 5.0409 4.9811 3.6712 3.5983 3.5214 3.3912 3.3179 7.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.98 2.86 2.12 2.56 2.40 2.99 2.50 -
P/RPS 3.33 1.56 11.09 6.93 77.73 64.41 218.99 -50.21%
P/EPS 19.72 7.28 15.38 12.93 10.77 24.07 30.34 -6.92%
EY 5.07 13.73 6.50 7.73 9.28 4.15 3.30 7.41%
DY 0.00 6.99 7.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.57 0.58 0.71 0.68 0.88 0.75 0.86%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 28/11/05 23/11/04 20/11/03 29/11/02 26/11/01 -
Price 3.94 3.12 2.23 2.40 2.42 2.80 3.00 -
P/RPS 3.30 1.70 11.67 6.50 78.38 60.32 262.78 -51.77%
P/EPS 19.52 7.95 16.18 12.12 10.86 22.54 36.41 -9.86%
EY 5.12 12.58 6.18 8.25 9.21 4.44 2.75 10.90%
DY 0.00 6.41 7.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.63 0.61 0.67 0.69 0.83 0.90 -2.35%

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