[AYER] YoY Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 264.13%
YoY- 50.88%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Revenue 7,154 13,813 1,156 1,738 427 3,255 496 70.38%
PBT 5,563 10,989 11,622 6,506 4,294 2,820 2,820 14.52%
Tax -404 -3,582 -3,280 -1,856 -1,212 -790 -790 -12.53%
NP 5,159 7,407 8,342 4,650 3,082 2,030 2,030 20.47%
-
NP to SH 5,159 7,407 8,342 4,650 3,082 2,030 2,030 20.47%
-
Tax Rate 7.26% 32.60% 28.22% 28.53% 28.23% 28.01% 28.01% -
Total Cost 1,995 6,406 -7,186 -2,912 -2,655 1,225 -1,534 -
-
Net Worth 274,797 269,345 263,589 253,840 248,355 244,948 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Div 5,990 - - - - - - -
Div Payout % 116.11% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Net Worth 274,797 269,345 263,589 253,840 248,355 244,948 0 -
NOSH 74,876 74,818 74,883 74,879 74,805 74,907 74,907 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
NP Margin 72.11% 53.62% 721.63% 267.55% 721.78% 62.37% 409.27% -
ROE 1.88% 2.75% 3.16% 1.83% 1.24% 0.83% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
RPS 9.55 18.46 1.54 2.32 0.57 4.35 0.66 70.49%
EPS 6.89 9.90 11.14 6.21 4.12 2.71 2.71 20.48%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.60 3.52 3.39 3.32 3.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 74,933
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
RPS 9.56 18.45 1.54 2.32 0.57 4.35 0.66 70.53%
EPS 6.89 9.89 11.14 6.21 4.12 2.71 2.71 20.48%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6706 3.5978 3.5209 3.3907 3.3174 3.2719 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 28/09/00 -
Price 2.12 2.56 2.40 2.99 2.50 4.00 4.00 -
P/RPS 22.19 13.87 155.47 128.82 437.97 92.05 604.09 -48.30%
P/EPS 30.77 25.86 21.54 48.15 60.68 147.60 147.60 -26.88%
EY 3.25 3.87 4.64 2.08 1.65 0.68 0.68 36.66%
DY 3.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.68 0.88 0.75 1.22 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 28/09/00 CAGR
Date 28/11/05 23/11/04 20/11/03 29/11/02 26/11/01 28/11/00 - -
Price 2.23 2.40 2.42 2.80 3.00 3.86 0.00 -
P/RPS 23.34 13.00 156.76 120.63 525.57 88.83 0.00 -
P/EPS 32.37 24.24 21.72 45.09 72.82 142.44 0.00 -
EY 3.09 4.12 4.60 2.22 1.37 0.70 0.00 -
DY 3.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.69 0.83 0.90 1.18 0.00 -

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
Post a Comment