[AYER] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -8.82%
YoY- 342.95%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Revenue 17,076 28,354 38,873 25,569 15,937 33,581 54,157 -18.17%
PBT 3,420 6,183 12,192 10,685 2,346 9,703 32,054 -32.22%
Tax -1,612 -1,921 -3,100 -2,269 -446 -2,397 -8,029 -24.35%
NP 1,808 4,262 9,092 8,416 1,900 7,306 24,025 -36.21%
-
NP to SH 1,808 4,262 9,092 8,416 1,900 7,306 24,025 -36.21%
-
Tax Rate 47.13% 31.07% 25.43% 21.24% 19.01% 24.70% 25.05% -
Total Cost 15,268 24,092 29,781 17,153 14,037 26,275 30,132 -11.14%
-
Net Worth 522,473 513,491 503,012 491,784 485,047 469,328 449,118 2.66%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Net Worth 522,473 513,491 503,012 491,784 485,047 469,328 449,118 2.66%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
NP Margin 10.59% 15.03% 23.39% 32.91% 11.92% 21.76% 44.36% -
ROE 0.35% 0.83% 1.81% 1.71% 0.39% 1.56% 5.35% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
RPS 22.81 37.88 51.93 34.16 21.29 44.86 72.35 -18.17%
EPS 2.42 5.69 12.15 11.24 2.54 9.76 32.10 -36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.98 6.86 6.72 6.57 6.48 6.27 6.00 2.66%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
RPS 22.81 37.88 51.93 34.16 21.29 44.86 72.35 -18.17%
EPS 2.42 5.69 12.15 11.24 2.54 9.76 32.10 -36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.98 6.86 6.72 6.57 6.48 6.27 6.00 2.66%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/09/15 30/09/14 -
Price 5.36 4.70 5.50 6.90 6.25 6.80 8.80 -
P/RPS 23.50 12.41 10.59 20.20 0.00 15.16 12.16 12.13%
P/EPS 221.91 82.55 45.28 61.37 0.00 69.67 27.42 43.82%
EY 0.45 1.21 2.21 1.63 0.00 1.44 3.65 -30.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.82 1.05 1.04 1.08 1.47 -10.63%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Date 26/08/20 14/08/19 21/08/18 29/08/17 16/08/16 24/11/15 19/11/14 -
Price 5.55 4.30 5.30 7.05 6.21 6.80 7.71 -
P/RPS 24.33 11.35 10.21 20.64 0.00 15.16 10.66 15.42%
P/EPS 229.78 75.52 43.63 62.70 0.00 69.67 24.02 48.06%
EY 0.44 1.32 2.29 1.59 0.00 1.44 4.16 -32.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.63 0.79 1.07 1.04 1.08 1.29 -7.96%

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