[AYER] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 69.59%
YoY- 184.88%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 78,264 143,160 89,472 137,160 14,308 27,626 2,312 79.76%
PBT 27,712 47,950 18,990 41,358 11,126 21,978 23,244 2.97%
Tax -7,628 -12,858 -3,882 -11,964 -808 -7,164 -6,560 2.54%
NP 20,084 35,092 15,108 29,394 10,318 14,814 16,684 3.13%
-
NP to SH 20,084 35,092 15,108 29,394 10,318 14,814 16,684 3.13%
-
Tax Rate 27.53% 26.82% 20.44% 28.93% 7.26% 32.60% 28.22% -
Total Cost 58,180 108,068 74,364 107,766 3,990 12,812 -14,372 -
-
Net Worth 404,074 397,479 377,325 372,853 274,797 269,345 263,589 7.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 14,974 11,980 - - -
Div Payout % - - - 50.94% 116.11% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 404,074 397,479 377,325 372,853 274,797 269,345 263,589 7.37%
NOSH 74,828 74,854 74,866 74,870 74,876 74,818 74,883 -0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 25.66% 24.51% 16.89% 21.43% 72.11% 53.62% 721.63% -
ROE 4.97% 8.83% 4.00% 7.88% 3.75% 5.50% 6.33% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 104.59 191.25 119.51 183.20 19.11 36.92 3.09 79.75%
EPS 26.84 46.88 20.18 39.26 13.78 19.80 22.28 3.14%
DPS 0.00 0.00 0.00 20.00 16.00 0.00 0.00 -
NAPS 5.40 5.31 5.04 4.98 3.67 3.60 3.52 7.38%
Adjusted Per Share Value based on latest NOSH - 74,884
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 104.56 191.25 119.53 183.24 19.11 36.91 3.09 79.74%
EPS 26.83 46.88 20.18 39.27 13.78 19.79 22.29 3.13%
DPS 0.00 0.00 0.00 20.00 16.01 0.00 0.00 -
NAPS 5.3982 5.3101 5.0409 4.9811 3.6712 3.5983 3.5214 7.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.05 3.12 3.98 2.86 2.12 2.56 2.40 -
P/RPS 2.92 1.63 3.33 1.56 11.09 6.93 77.73 -42.09%
P/EPS 11.36 6.66 19.72 7.28 15.38 12.93 10.77 0.89%
EY 8.80 15.03 5.07 13.73 6.50 7.73 9.28 -0.88%
DY 0.00 0.00 0.00 6.99 7.55 0.00 0.00 -
P/NAPS 0.56 0.59 0.79 0.57 0.58 0.71 0.68 -3.18%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 29/11/07 28/11/06 28/11/05 23/11/04 20/11/03 -
Price 3.10 3.00 3.94 3.12 2.23 2.40 2.42 -
P/RPS 2.96 1.57 3.30 1.70 11.67 6.50 78.38 -42.04%
P/EPS 11.55 6.40 19.52 7.95 16.18 12.12 10.86 1.03%
EY 8.66 15.63 5.12 12.58 6.18 8.25 9.21 -1.02%
DY 0.00 0.00 0.00 6.41 7.17 0.00 0.00 -
P/NAPS 0.57 0.56 0.78 0.63 0.61 0.67 0.69 -3.13%

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