[AYER] YoY Quarter Result on 31-Mar-2006 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 545.61%
YoY- 3293.23%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 26,357 28,482 18,015 37,040 4,521 5,286 1,679 58.17%
PBT 3,011 11,390 3,244 56,997 1,208 2,564 2,486 3.24%
Tax -2,411 -2,716 2,000 -3,702 -2,877 -2,606 -732 21.95%
NP 600 8,674 5,244 53,295 -1,669 -42 1,754 -16.35%
-
NP to SH 600 8,674 5,244 53,295 -1,669 -42 1,754 -16.35%
-
Tax Rate 80.07% 23.85% -61.65% 6.50% 238.16% 101.64% 29.44% -
Total Cost 25,757 19,808 12,771 -16,255 6,190 5,328 -75 -
-
Net Worth 403,499 388,421 379,273 364,531 274,673 249,199 259,352 7.63%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 9,187 11,226 11,221 - 5,987 5,250 3,747 16.10%
Div Payout % 1,531.25% 129.42% 213.98% - 0.00% 0.00% 213.68% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 403,499 388,421 379,273 364,531 274,673 249,199 259,352 7.63%
NOSH 74,999 74,840 74,807 74,852 74,843 70,000 74,957 0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.28% 30.45% 29.11% 143.89% -36.92% -0.79% 104.47% -
ROE 0.15% 2.23% 1.38% 14.62% -0.61% -0.02% 0.68% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 35.14 38.06 24.08 49.48 6.04 7.55 2.24 58.15%
EPS 0.80 11.59 7.01 71.20 -2.23 -0.06 2.34 -16.36%
DPS 12.25 15.00 15.00 0.00 8.00 7.50 5.00 16.09%
NAPS 5.38 5.19 5.07 4.87 3.67 3.56 3.46 7.62%
Adjusted Per Share Value based on latest NOSH - 74,852
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 35.21 38.04 24.06 49.48 6.04 7.06 2.24 58.20%
EPS 0.80 11.59 7.00 71.19 -2.23 -0.06 2.34 -16.36%
DPS 12.27 15.00 14.99 0.00 8.00 7.01 5.01 16.08%
NAPS 5.3898 5.1883 5.0662 4.8692 3.669 3.3287 3.4643 7.63%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.90 3.50 4.24 2.20 2.37 2.70 2.35 -
P/RPS 8.25 9.20 17.61 4.45 39.23 35.75 104.91 -34.52%
P/EPS 362.50 30.20 60.49 3.09 -106.28 -4,500.00 100.43 23.82%
EY 0.28 3.31 1.65 32.36 -0.94 -0.02 1.00 -19.10%
DY 4.22 4.29 3.54 0.00 3.38 2.78 2.13 12.05%
P/NAPS 0.54 0.67 0.84 0.45 0.65 0.76 0.68 -3.76%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 29/05/08 30/05/07 25/05/06 30/05/05 13/05/04 28/05/03 -
Price 3.10 3.50 3.88 2.35 2.02 2.50 2.22 -
P/RPS 8.82 9.20 16.11 4.75 33.44 33.11 99.11 -33.15%
P/EPS 387.50 30.20 55.35 3.30 -90.58 -4,166.67 94.87 26.40%
EY 0.26 3.31 1.81 30.30 -1.10 -0.02 1.05 -20.73%
DY 3.95 4.29 3.87 0.00 3.96 3.00 2.25 9.82%
P/NAPS 0.58 0.67 0.77 0.48 0.55 0.70 0.64 -1.62%

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