[AYER] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -91.05%
YoY- -33.41%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 29,584 3,120 2,930 6,719 14,709 33,789 17,911 8.71%
PBT 17,876 709 1,368 4,192 4,479 10,646 4,050 28.04%
Tax -4,465 -12 -292 -2,117 -1,363 -2,983 -1,088 26.50%
NP 13,411 697 1,076 2,075 3,116 7,663 2,962 28.59%
-
NP to SH 13,411 697 1,076 2,075 3,116 7,663 2,962 28.59%
-
Tax Rate 24.98% 1.69% 21.35% 50.50% 30.43% 28.02% 26.86% -
Total Cost 16,173 2,423 1,854 4,644 11,593 26,126 14,949 1.31%
-
Net Worth 448,369 428,907 425,169 423,989 406,727 395,871 382,217 2.69%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 448,369 428,907 425,169 423,989 406,727 395,871 382,217 2.69%
NOSH 74,853 74,853 74,722 74,909 74,903 74,833 74,797 0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 45.33% 22.34% 36.72% 30.88% 21.18% 22.68% 16.54% -
ROE 2.99% 0.16% 0.25% 0.49% 0.77% 1.94% 0.77% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 39.52 4.17 3.92 8.97 19.64 45.15 23.95 8.69%
EPS 17.92 0.93 1.44 2.77 4.16 10.24 3.96 28.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.99 5.73 5.69 5.66 5.43 5.29 5.11 2.68%
Adjusted Per Share Value based on latest NOSH - 74,909
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 39.52 4.17 3.91 8.97 19.65 45.13 23.92 8.72%
EPS 17.91 0.93 1.44 2.77 4.16 10.24 3.96 28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9891 5.7291 5.6792 5.6634 5.4329 5.2879 5.1055 2.69%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 6.10 5.00 4.50 3.70 3.10 3.42 3.90 -
P/RPS 15.43 119.96 114.76 41.25 15.79 7.57 16.29 -0.89%
P/EPS 34.05 536.97 312.50 133.57 74.52 33.40 98.48 -16.20%
EY 2.94 0.19 0.32 0.75 1.34 2.99 1.02 19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.87 0.79 0.65 0.57 0.65 0.76 5.02%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 27/08/12 25/08/11 26/08/10 27/08/09 28/08/08 29/08/07 -
Price 5.67 5.10 4.15 3.94 2.89 3.46 3.68 -
P/RPS 14.35 122.36 105.84 43.93 14.72 7.66 15.37 -1.13%
P/EPS 31.65 547.70 288.19 142.24 69.47 33.79 92.93 -16.41%
EY 3.16 0.18 0.35 0.70 1.44 2.96 1.08 19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.89 0.73 0.70 0.53 0.65 0.72 4.72%

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