[AYER] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 107.66%
YoY- -37.79%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 27,833 7,103 1,931 7,214 24,423 37,791 26,825 0.61%
PBT 14,085 5,206 427 7,729 9,377 13,329 5,445 17.14%
Tax -2,876 -637 90 -3,420 -2,451 -3,446 -853 22.43%
NP 11,209 4,569 517 4,309 6,926 9,883 4,592 16.02%
-
NP to SH 11,209 4,569 517 4,309 6,926 9,883 4,592 16.02%
-
Tax Rate 20.42% 12.24% -21.08% 44.25% 26.14% 25.85% 15.67% -
Total Cost 16,624 2,534 1,414 2,905 17,497 27,908 22,233 -4.72%
-
Net Worth 444,626 425,913 418,844 418,930 404,328 397,566 377,547 2.76%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 444,626 425,913 418,844 418,930 404,328 397,566 377,547 2.76%
NOSH 74,853 74,853 74,927 74,809 74,875 74,871 74,910 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 40.27% 64.32% 26.77% 59.73% 28.36% 26.15% 17.12% -
ROE 2.52% 1.07% 0.12% 1.03% 1.71% 2.49% 1.22% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.18 9.49 2.58 9.64 32.62 50.47 35.81 0.62%
EPS 14.97 6.10 0.69 5.76 9.25 13.20 6.13 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.94 5.69 5.59 5.60 5.40 5.31 5.04 2.77%
Adjusted Per Share Value based on latest NOSH - 74,809
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.18 9.49 2.58 9.64 32.62 50.48 35.83 0.61%
EPS 14.97 6.10 0.69 5.76 9.25 13.20 6.13 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9391 5.6891 5.5947 5.5959 5.4008 5.3105 5.0431 2.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.70 5.58 3.90 4.38 3.05 3.12 3.98 -
P/RPS 15.33 58.80 151.33 45.42 9.35 6.18 11.11 5.50%
P/EPS 38.06 91.42 565.22 76.04 32.97 23.64 64.93 -8.51%
EY 2.63 1.09 0.18 1.32 3.03 4.23 1.54 9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 0.70 0.78 0.56 0.59 0.79 3.29%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 16/11/11 25/11/10 26/11/09 27/11/08 29/11/07 -
Price 5.60 5.50 4.29 4.56 3.10 3.00 3.94 -
P/RPS 15.06 57.96 166.46 47.29 9.50 5.94 11.00 5.37%
P/EPS 37.40 90.11 621.74 79.17 33.51 22.73 64.27 -8.62%
EY 2.67 1.11 0.16 1.26 2.98 4.40 1.56 9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 0.77 0.81 0.57 0.56 0.78 3.15%

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