[AYER] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock

[AYER] AYER HOLDINGS BERHAD

Announcement Date

29-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- -85.76%

YoY- -31.64%

Quarter Report

TAHPS Q1 Results 30062007.pdf

Latest QR

Upcoming QR

AYER's Result

AYER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	6,719	14,709	33,789	17,911	24,340	3,882	7,070	-0.84%
YoY %	-54.32%	-56.47%	88.65%	-26.41%	527.00%	-45.09%	-	-
Horiz. %	95.04%	208.05%	477.92%	253.34%	344.27%	54.91%	100.00%	-
PBT	4,192	4,479	10,646	4,050	6,102	3,988	4,225	-0.13%
YoY %	-6.41%	-57.93%	162.86%	-33.63%	53.01%	-5.61%	-	-
Horiz. %	99.22%	106.01%	251.98%	95.86%	144.43%	94.39%	100.00%	-
Tax	-2,117	-1,363	-2,983	-1,088	-1,769	-165	-1,183	10.18%
YoY %	-55.32%	54.31%	-174.17%	38.50%	-972.12%	86.05%	-	-
Horiz. %	178.95%	115.22%	252.16%	91.97%	149.54%	13.95%	100.00%	-
NP	2,075	3,116	7,663	2,962	4,333	3,823	3,042	-6.17%
YoY %	-33.41%	-59.34%	158.71%	-31.64%	13.34%	25.67%	-	-
Horiz. %	68.21%	102.43%	251.91%	97.37%	142.44%	125.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,075	3,116	7,663	2,962	4,333	3,823	3,042	-6.17%
YoY %	-33.41%	-59.34%	158.71%	-31.64%	13.34%	25.67%	-	-
Horiz. %	68.21%	102.43%	251.91%	97.37%	142.44%	125.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.50%	30.43%	28.02%	26.86%	28.99%	4.14%	28.00%	-
YoY %	65.95%	8.60%	4.32%	-7.35%	600.24%	-85.21%	-	-
Horiz. %	180.36%	108.68%	100.07%	95.93%	103.54%	14.79%	100.00%	-
Total Cost	4,644	11,593	26,126	14,949	20,007	59	4,028	2.39%
YoY %	-59.94%	-55.63%	74.77%	-25.28%	33,810.17%	-98.54%	-	-
Horiz. %	115.29%	287.81%	648.61%	371.13%	496.70%	1.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	423,989	406,727	395,871	382,217	368,941	278,308	270,483	7.77%
YoY %	4.24%	2.74%	3.57%	3.60%	32.57%	2.89%	-	-
Horiz. %	156.75%	150.37%	146.36%	141.31%	136.40%	102.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	423,989	406,727	395,871	382,217	368,941	278,308	270,483	7.77%
YoY %	4.24%	2.74%	3.57%	3.60%	32.57%	2.89%	-	-
Horiz. %	156.75%	150.37%	146.36%	141.31%	136.40%	102.89%	100.00%	-
NOSH	74,909	74,903	74,833	74,797	74,835	74,814	74,926	-0.00%
YoY %	0.01%	0.09%	0.05%	-0.05%	0.03%	-0.15%	-	-
Horiz. %	99.98%	99.97%	99.88%	99.83%	99.88%	99.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	30.88%	21.18%	22.68%	16.54%	17.80%	98.48%	43.03%	-
YoY %	45.80%	-6.61%	37.12%	-7.08%	-81.93%	128.86%	-	-
Horiz. %	71.76%	49.22%	52.71%	38.44%	41.37%	228.86%	100.00%	-
ROE	0.49%	0.77%	1.94%	0.77%	1.17%	1.37%	1.12%	-
YoY %	-36.36%	-60.31%	151.95%	-34.19%	-14.60%	22.32%	-	-
Horiz. %	43.75%	68.75%	173.21%	68.75%	104.46%	122.32%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	8.97	19.64	45.15	23.95	32.52	5.19	9.44	-0.84%
YoY %	-54.33%	-56.50%	88.52%	-26.35%	526.59%	-45.02%	-	-
Horiz. %	95.02%	208.05%	478.28%	253.71%	344.49%	54.98%	100.00%	-
EPS	2.77	4.16	10.24	3.96	5.79	5.11	4.06	-6.17%
YoY %	-33.41%	-59.38%	158.59%	-31.61%	13.31%	25.86%	-	-
Horiz. %	68.23%	102.46%	252.22%	97.54%	142.61%	125.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	5.66	5.43	5.29	5.11	4.93	3.72	3.61	7.77%
YoY %	4.24%	2.65%	3.52%	3.65%	32.53%	3.05%	-	-
Horiz. %	156.79%	150.42%	146.54%	141.55%	136.57%	103.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 74,797
RPS	8.98	19.65	45.14	23.93	32.52	5.19	9.45	-0.84%
YoY %	-54.30%	-56.47%	88.63%	-26.41%	526.59%	-45.08%	-	-
Horiz. %	95.03%	207.94%	477.67%	253.23%	344.13%	54.92%	100.00%	-
EPS	2.77	4.16	10.24	3.96	5.79	5.11	4.06	-6.17%
YoY %	-33.41%	-59.38%	158.59%	-31.61%	13.31%	25.86%	-	-
Horiz. %	68.23%	102.46%	252.22%	97.54%	142.61%	125.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	5.6643	5.4337	5.2887	5.1062	4.9289	3.7181	3.6135	7.77%
YoY %	4.24%	2.74%	3.57%	3.60%	32.57%	2.89%	-	-
Horiz. %	156.75%	150.37%	146.36%	141.31%	136.40%	102.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.70	3.10	3.42	3.90	2.65	2.20	2.36	-
P/RPS	41.25	15.79	7.57	16.29	8.15	42.40	25.01	8.69%
YoY %	161.24%	108.59%	-53.53%	99.88%	-80.78%	69.53%	-	-
Horiz. %	164.93%	63.13%	30.27%	65.13%	32.59%	169.53%	100.00%	-
P/EPS	133.57	74.52	33.40	98.48	45.77	43.05	58.13	14.86%
YoY %	79.24%	123.11%	-66.08%	115.16%	6.32%	-25.94%	-	-
Horiz. %	229.78%	128.20%	57.46%	169.41%	78.74%	74.06%	100.00%	-
EY	0.75	1.34	2.99	1.02	2.18	2.32	1.72	-12.91%
YoY %	-44.03%	-55.18%	193.14%	-53.21%	-6.03%	34.88%	-	-
Horiz. %	43.60%	77.91%	173.84%	59.30%	126.74%	134.88%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.57	0.65	0.76	0.54	0.59	0.65	0.00%
YoY %	14.04%	-12.31%	-14.47%	40.74%	-8.47%	-9.23%	-	-
Horiz. %	100.00%	87.69%	100.00%	116.92%	83.08%	90.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/08/09	28/08/08	29/08/07	29/08/06	23/08/05	17/08/04	-
Price	3.94	2.89	3.46	3.68	2.55	2.25	2.45	-
P/RPS	43.93	14.72	7.66	15.37	7.84	43.36	25.96	9.15%
YoY %	198.44%	92.17%	-50.16%	96.05%	-81.92%	67.03%	-	-
Horiz. %	169.22%	56.70%	29.51%	59.21%	30.20%	167.03%	100.00%	-
P/EPS	142.24	69.47	33.79	92.93	44.04	44.03	60.34	15.35%
YoY %	104.75%	105.59%	-63.64%	111.01%	0.02%	-27.03%	-	-
Horiz. %	235.73%	115.13%	56.00%	154.01%	72.99%	72.97%	100.00%	-
EY	0.70	1.44	2.96	1.08	2.27	2.27	1.66	-13.39%
YoY %	-51.39%	-51.35%	174.07%	-52.42%	0.00%	36.75%	-	-
Horiz. %	42.17%	86.75%	178.31%	65.06%	136.75%	136.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.70	0.53	0.65	0.72	0.52	0.60	0.68	0.48%
YoY %	32.08%	-18.46%	-9.72%	38.46%	-13.33%	-11.76%	-	-
Horiz. %	102.94%	77.94%	95.59%	105.88%	76.47%	88.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos