[AYER] YoY Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -68.65%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 33,789 17,911 24,340 3,882 7,070 523 272 123.21%
PBT 10,646 4,050 6,102 3,988 4,225 4,634 1,768 34.84%
Tax -2,983 -1,088 -1,769 -165 -1,183 -1,309 -491 35.04%
NP 7,663 2,962 4,333 3,823 3,042 3,325 1,277 34.76%
-
NP to SH 7,663 2,962 4,333 3,823 3,042 3,325 1,277 34.76%
-
Tax Rate 28.02% 26.86% 28.99% 4.14% 28.00% 28.25% 27.77% -
Total Cost 26,126 14,949 20,007 59 4,028 -2,802 -1,005 -
-
Net Worth 395,871 382,217 368,941 278,308 270,483 262,105 251,666 7.83%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 395,871 382,217 368,941 278,308 270,483 262,105 251,666 7.83%
NOSH 74,833 74,797 74,835 74,814 74,926 74,887 74,678 0.03%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 22.68% 16.54% 17.80% 98.48% 43.03% 635.76% 469.49% -
ROE 1.94% 0.77% 1.17% 1.37% 1.12% 1.27% 0.51% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 45.15 23.95 32.52 5.19 9.44 0.70 0.36 123.56%
EPS 10.24 3.96 5.79 5.11 4.06 4.44 1.71 34.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.29 5.11 4.93 3.72 3.61 3.50 3.37 7.79%
Adjusted Per Share Value based on latest NOSH - 74,814
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 45.13 23.92 32.51 5.19 9.44 0.70 0.36 123.55%
EPS 10.24 3.96 5.79 5.11 4.06 4.44 1.71 34.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2879 5.1055 4.9281 3.7175 3.613 3.5011 3.3616 7.83%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.42 3.90 2.65 2.20 2.36 2.38 2.90 -
P/RPS 7.57 16.29 8.15 42.40 25.01 340.79 796.20 -53.94%
P/EPS 33.40 98.48 45.77 43.05 58.13 53.60 169.59 -23.70%
EY 2.99 1.02 2.18 2.32 1.72 1.87 0.59 31.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.54 0.59 0.65 0.68 0.86 -4.55%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 29/08/06 23/08/05 17/08/04 28/08/03 28/08/02 -
Price 3.46 3.68 2.55 2.25 2.45 2.37 2.80 -
P/RPS 7.66 15.37 7.84 43.36 25.96 339.36 768.75 -53.57%
P/EPS 33.79 92.93 44.04 44.03 60.34 53.38 163.74 -23.10%
EY 2.96 1.08 2.27 2.27 1.66 1.87 0.61 30.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.52 0.60 0.68 0.68 0.83 -3.98%

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