[AYER] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 239.19%
YoY- 184.88%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 39,132 71,580 44,736 68,580 7,154 13,813 1,156 79.76%
PBT 13,856 23,975 9,495 20,679 5,563 10,989 11,622 2.97%
Tax -3,814 -6,429 -1,941 -5,982 -404 -3,582 -3,280 2.54%
NP 10,042 17,546 7,554 14,697 5,159 7,407 8,342 3.13%
-
NP to SH 10,042 17,546 7,554 14,697 5,159 7,407 8,342 3.13%
-
Tax Rate 27.53% 26.82% 20.44% 28.93% 7.26% 32.60% 28.22% -
Total Cost 29,090 54,034 37,182 53,883 1,995 6,406 -7,186 -
-
Net Worth 404,074 397,479 377,325 372,853 274,797 269,345 263,589 7.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 7,487 5,990 - - -
Div Payout % - - - 50.94% 116.11% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 404,074 397,479 377,325 372,853 274,797 269,345 263,589 7.37%
NOSH 74,828 74,854 74,866 74,870 74,876 74,818 74,883 -0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 25.66% 24.51% 16.89% 21.43% 72.11% 53.62% 721.63% -
ROE 2.49% 4.41% 2.00% 3.94% 1.88% 2.75% 3.16% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 52.30 95.62 59.75 91.60 9.55 18.46 1.54 79.85%
EPS 13.42 23.44 10.09 19.63 6.89 9.90 11.14 3.14%
DPS 0.00 0.00 0.00 10.00 8.00 0.00 0.00 -
NAPS 5.40 5.31 5.04 4.98 3.67 3.60 3.52 7.38%
Adjusted Per Share Value based on latest NOSH - 74,884
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 52.27 95.61 59.76 91.61 9.56 18.45 1.54 79.84%
EPS 13.41 23.44 10.09 19.63 6.89 9.89 11.14 3.13%
DPS 0.00 0.00 0.00 10.00 8.00 0.00 0.00 -
NAPS 5.3974 5.3093 5.0401 4.9804 3.6706 3.5978 3.5209 7.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.05 3.12 3.98 2.86 2.12 2.56 2.40 -
P/RPS 5.83 3.26 6.66 3.12 22.19 13.87 155.47 -42.11%
P/EPS 22.73 13.31 39.44 14.57 30.77 25.86 21.54 0.89%
EY 4.40 7.51 2.54 6.86 3.25 3.87 4.64 -0.88%
DY 0.00 0.00 0.00 3.50 3.77 0.00 0.00 -
P/NAPS 0.56 0.59 0.79 0.57 0.58 0.71 0.68 -3.18%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 29/11/07 28/11/06 28/11/05 23/11/04 20/11/03 -
Price 3.10 3.00 3.94 3.12 2.23 2.40 2.42 -
P/RPS 5.93 3.14 6.59 3.41 23.34 13.00 156.76 -42.03%
P/EPS 23.10 12.80 39.05 15.89 32.37 24.24 21.72 1.03%
EY 4.33 7.81 2.56 6.29 3.09 4.12 4.60 -1.00%
DY 0.00 0.00 0.00 3.21 3.59 0.00 0.00 -
P/NAPS 0.57 0.56 0.78 0.63 0.61 0.67 0.69 -3.13%

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