[AYER] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 47.87%
YoY- 104.56%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 34,491 9,917 4,720 7,752 4,658 369 3,152 48.97%
PBT 4,547 4,281 8,621 8,958 5,503 4,220 4,019 2.07%
Tax -2,466 -3,418 -366 -2,502 -1,821 -1,222 -1,128 13.91%
NP 2,081 863 8,255 6,456 3,682 2,998 2,891 -5.32%
-
NP to SH 2,081 863 8,255 6,456 3,156 2,998 2,891 -5.32%
-
Tax Rate 54.23% 79.84% 4.25% 27.93% 33.09% 28.96% 28.07% -
Total Cost 32,410 9,054 -3,535 1,296 976 -2,629 261 123.27%
-
Net Worth 379,520 374,466 282,900 276,364 229,002 256,437 250,902 7.13%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 379,520 374,466 282,900 276,364 229,002 256,437 250,902 7.13%
NOSH 74,856 75,043 74,841 74,895 64,146 74,763 74,896 -0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.03% 8.70% 174.89% 83.28% 79.05% 812.47% 91.72% -
ROE 0.55% 0.23% 2.92% 2.34% 1.38% 1.17% 1.15% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 46.08 13.22 6.31 10.35 7.26 0.49 4.21 48.97%
EPS 2.78 1.15 11.03 8.62 4.92 4.01 3.86 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.07 4.99 3.78 3.69 3.57 3.43 3.35 7.14%
Adjusted Per Share Value based on latest NOSH - 74,895
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 46.07 13.25 6.30 10.35 6.22 0.49 4.21 48.97%
EPS 2.78 1.15 11.03 8.62 4.22 4.00 3.86 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0695 5.0019 3.7788 3.6915 3.0589 3.4254 3.3514 7.13%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.98 3.88 2.19 2.36 2.20 2.60 2.98 -
P/RPS 8.64 29.36 34.73 22.80 30.30 526.79 70.81 -29.56%
P/EPS 143.17 337.39 19.85 27.38 44.72 64.84 77.20 10.83%
EY 0.70 0.30 5.04 3.65 2.24 1.54 1.30 -9.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.58 0.64 0.62 0.76 0.89 -1.96%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 28/02/05 26/02/04 24/02/03 26/02/02 -
Price 3.86 3.68 2.25 2.35 2.50 2.60 3.00 -
P/RPS 8.38 27.85 35.68 22.70 34.43 526.79 71.28 -29.99%
P/EPS 138.85 320.00 20.40 27.26 50.81 64.84 77.72 10.14%
EY 0.72 0.31 4.90 3.67 1.97 1.54 1.29 -9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.60 0.64 0.70 0.76 0.90 -2.77%

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