[AYER] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 222.27%
YoY- -42.77%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 10,223 4,861 13,933 39,132 71,580 44,736 68,580 -27.16%
PBT 5,915 1,795 11,921 13,856 23,975 9,495 20,679 -18.81%
Tax -649 -202 -5,537 -3,814 -6,429 -1,941 -5,982 -30.91%
NP 5,266 1,593 6,384 10,042 17,546 7,554 14,697 -15.70%
-
NP to SH 5,266 1,593 6,384 10,042 17,546 7,554 14,697 -15.70%
-
Tax Rate 10.97% 11.25% 46.45% 27.53% 26.82% 20.44% 28.93% -
Total Cost 4,957 3,268 7,549 29,090 54,034 37,182 53,883 -32.78%
-
Net Worth 425,913 418,069 419,113 404,074 397,479 377,325 372,853 2.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 7,487 -
Div Payout % - - - - - - 50.94% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 425,913 418,069 419,113 404,074 397,479 377,325 372,853 2.24%
NOSH 74,853 74,788 74,841 74,828 74,854 74,866 74,870 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 51.51% 32.77% 45.82% 25.66% 24.51% 16.89% 21.43% -
ROE 1.24% 0.38% 1.52% 2.49% 4.41% 2.00% 3.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.66 6.50 18.62 52.30 95.62 59.75 91.60 -27.15%
EPS 7.04 2.13 8.53 13.42 23.44 10.09 19.63 -15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 5.69 5.59 5.60 5.40 5.31 5.04 4.98 2.24%
Adjusted Per Share Value based on latest NOSH - 74,875
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.66 6.49 18.61 52.27 95.61 59.76 91.61 -27.15%
EPS 7.03 2.13 8.53 13.41 23.44 10.09 19.63 -15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 5.6891 5.5844 5.5983 5.3974 5.3093 5.0401 4.9804 2.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.58 3.90 4.38 3.05 3.12 3.98 2.86 -
P/RPS 40.86 60.00 23.53 5.83 3.26 6.66 3.12 53.46%
P/EPS 79.32 183.10 51.35 22.73 13.31 39.44 14.57 32.59%
EY 1.26 0.55 1.95 4.40 7.51 2.54 6.86 -24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
P/NAPS 0.98 0.70 0.78 0.56 0.59 0.79 0.57 9.44%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 16/11/11 25/11/10 26/11/09 27/11/08 29/11/07 28/11/06 -
Price 5.50 4.29 4.56 3.10 3.00 3.94 3.12 -
P/RPS 40.27 66.00 24.49 5.93 3.14 6.59 3.41 50.84%
P/EPS 78.18 201.41 53.46 23.10 12.80 39.05 15.89 30.38%
EY 1.28 0.50 1.87 4.33 7.81 2.56 6.29 -23.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.97 0.77 0.81 0.57 0.56 0.78 0.63 7.45%

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