[AYER] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 507.65%
YoY- -90.16%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 28,499 26,357 28,482 18,015 37,040 4,521 5,286 32.40%
PBT 10,996 3,011 11,390 3,244 56,997 1,208 2,564 27.44%
Tax -1,872 -2,411 -2,716 2,000 -3,702 -2,877 -2,606 -5.36%
NP 9,124 600 8,674 5,244 53,295 -1,669 -42 -
-
NP to SH 9,124 600 8,674 5,244 53,295 -1,669 -42 -
-
Tax Rate 17.02% 80.07% 23.85% -61.65% 6.50% 238.16% 101.64% -
Total Cost 19,375 25,757 19,808 12,771 -16,255 6,190 5,328 23.99%
-
Net Worth 417,653 403,499 388,421 379,273 364,531 274,673 249,199 8.98%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 8,981 9,187 11,226 11,221 - 5,987 5,250 9.35%
Div Payout % 98.44% 1,531.25% 129.42% 213.98% - 0.00% 0.00% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 417,653 403,499 388,421 379,273 364,531 274,673 249,199 8.98%
NOSH 74,848 74,999 74,840 74,807 74,852 74,843 70,000 1.12%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 32.02% 2.28% 30.45% 29.11% 143.89% -36.92% -0.79% -
ROE 2.18% 0.15% 2.23% 1.38% 14.62% -0.61% -0.02% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 38.08 35.14 38.06 24.08 49.48 6.04 7.55 30.93%
EPS 12.19 0.80 11.59 7.01 71.20 -2.23 -0.06 -
DPS 12.00 12.25 15.00 15.00 0.00 8.00 7.50 8.14%
NAPS 5.58 5.38 5.19 5.07 4.87 3.67 3.56 7.77%
Adjusted Per Share Value based on latest NOSH - 74,807
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 38.07 35.21 38.04 24.06 49.48 6.04 7.06 32.40%
EPS 12.19 0.80 11.59 7.00 71.19 -2.23 -0.06 -
DPS 12.00 12.27 15.00 14.99 0.00 8.00 7.01 9.36%
NAPS 5.5788 5.3898 5.1883 5.0662 4.8692 3.669 3.3287 8.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.42 2.90 3.50 4.24 2.20 2.37 2.70 -
P/RPS 8.98 8.25 9.20 17.61 4.45 39.23 35.75 -20.55%
P/EPS 28.06 362.50 30.20 60.49 3.09 -106.28 -4,500.00 -
EY 3.56 0.28 3.31 1.65 32.36 -0.94 -0.02 -
DY 3.51 4.22 4.29 3.54 0.00 3.38 2.78 3.96%
P/NAPS 0.61 0.54 0.67 0.84 0.45 0.65 0.76 -3.59%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 30/05/07 25/05/06 30/05/05 13/05/04 -
Price 3.70 3.10 3.50 3.88 2.35 2.02 2.50 -
P/RPS 9.72 8.82 9.20 16.11 4.75 33.44 33.11 -18.46%
P/EPS 30.35 387.50 30.20 55.35 3.30 -90.58 -4,166.67 -
EY 3.29 0.26 3.31 1.81 30.30 -1.10 -0.02 -
DY 3.24 3.95 4.29 3.87 0.00 3.96 3.00 1.29%
P/NAPS 0.66 0.58 0.67 0.77 0.48 0.55 0.70 -0.97%

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