[AYER] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 50.89%
YoY- 48.78%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 44,240 3,272 6,743 633 1,466 298 1,079 85.64%
PBT 14,577 1,576 6,765 6,988 4,737 2,042 1,205 51.48%
Tax -4,213 -240 -2,399 -1,971 -1,365 -581 -337 52.31%
NP 10,364 1,336 4,366 5,017 3,372 1,461 868 51.15%
-
NP to SH 10,364 1,336 4,366 5,017 3,372 1,461 868 51.15%
-
Tax Rate 28.90% 15.23% 35.46% 28.21% 28.82% 28.45% 27.97% -
Total Cost 33,876 1,936 2,377 -4,384 -1,906 -1,163 211 133.04%
-
Net Worth 372,924 275,456 269,598 263,579 254,024 248,744 244,686 7.27%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 7,488 6,004 - - - - - -
Div Payout % 72.25% 449.44% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 372,924 275,456 269,598 263,579 254,024 248,744 244,686 7.27%
NOSH 74,884 75,056 74,888 74,880 74,933 74,923 74,827 0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 23.43% 40.83% 64.75% 792.58% 230.01% 490.27% 80.44% -
ROE 2.78% 0.49% 1.62% 1.90% 1.33% 0.59% 0.35% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 59.08 4.36 9.00 0.85 1.96 0.40 1.44 85.66%
EPS 13.84 1.78 5.83 6.70 4.50 1.95 1.16 51.13%
DPS 10.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.98 3.67 3.60 3.52 3.39 3.32 3.27 7.25%
Adjusted Per Share Value based on latest NOSH - 74,880
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 59.09 4.37 9.01 0.85 1.96 0.40 1.44 85.66%
EPS 13.84 1.78 5.83 6.70 4.50 1.95 1.16 51.13%
DPS 10.00 8.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9813 3.6794 3.6012 3.5208 3.3931 3.3226 3.2684 7.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.86 2.12 2.56 2.40 2.99 2.50 4.00 -
P/RPS 4.84 48.63 28.43 283.91 152.83 628.55 277.40 -49.05%
P/EPS 20.66 119.10 43.91 35.82 66.44 128.21 344.83 -37.43%
EY 4.84 0.84 2.28 2.79 1.51 0.78 0.29 59.82%
DY 3.50 3.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.71 0.68 0.88 0.75 1.22 -11.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 23/11/04 20/11/03 29/11/02 26/11/01 28/11/00 -
Price 3.12 2.23 2.40 2.42 2.80 3.00 3.86 -
P/RPS 5.28 51.15 26.65 286.27 143.12 754.26 267.69 -48.00%
P/EPS 22.54 125.28 41.17 36.12 62.22 153.85 332.76 -36.14%
EY 4.44 0.80 2.43 2.77 1.61 0.65 0.30 56.65%
DY 3.21 3.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.67 0.69 0.83 0.90 1.18 -9.92%

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