[AYER] YoY TTM Result on 30-Jun-2003 [#1]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 21.78%
YoY- 77.7%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 69,372 22,898 17,647 4,037 4,435 1,624 13,295 31.68%
PBT 73,296 20,919 19,280 16,077 9,191 9,331 28,975 16.72%
Tax -6,077 -7,943 -7,581 -4,628 -2,748 -2,682 -1,407 27.60%
NP 67,219 12,976 11,699 11,449 6,443 6,649 27,568 16.00%
-
NP to SH 67,219 12,976 11,173 11,449 6,443 6,649 27,568 16.00%
-
Tax Rate 8.29% 37.97% 39.32% 28.79% 29.90% 28.74% 4.86% -
Total Cost 2,153 9,922 5,948 -7,412 -2,008 -5,025 -14,273 -
-
Net Worth 368,941 278,308 270,483 262,105 251,666 247,652 244,605 7.08%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,004 5,987 5,250 3,747 3,733 3,741 3,766 8.07%
Div Payout % 8.93% 46.14% 46.99% 32.74% 57.95% 56.27% 13.66% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 368,941 278,308 270,483 262,105 251,666 247,652 244,605 7.08%
NOSH 74,835 74,814 74,926 74,887 74,678 75,046 75,032 -0.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 96.90% 56.67% 66.29% 283.60% 145.28% 409.42% 207.36% -
ROE 18.22% 4.66% 4.13% 4.37% 2.56% 2.68% 11.27% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 92.70 30.61 23.55 5.39 5.94 2.16 17.72 31.73%
EPS 89.82 17.34 14.91 15.29 8.63 8.86 36.74 16.05%
DPS 8.00 8.00 7.01 5.00 5.00 5.00 5.02 8.07%
NAPS 4.93 3.72 3.61 3.50 3.37 3.30 3.26 7.13%
Adjusted Per Share Value based on latest NOSH - 74,887
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 92.66 30.59 23.57 5.39 5.92 2.17 17.76 31.68%
EPS 89.79 17.33 14.92 15.29 8.61 8.88 36.82 16.00%
DPS 8.02 8.00 7.01 5.01 4.99 5.00 5.03 8.08%
NAPS 4.9281 3.7175 3.613 3.5011 3.3616 3.308 3.2673 7.08%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.65 2.20 2.36 2.38 2.90 2.80 4.70 -
P/RPS 2.86 7.19 10.02 44.15 48.83 129.39 26.53 -31.00%
P/EPS 2.95 12.68 15.83 15.57 33.61 31.60 12.79 -21.67%
EY 33.90 7.88 6.32 6.42 2.98 3.16 7.82 27.67%
DY 3.02 3.64 2.97 2.10 1.72 1.79 1.07 18.86%
P/NAPS 0.54 0.59 0.65 0.68 0.86 0.85 1.44 -15.07%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 23/08/05 17/08/04 28/08/03 28/08/02 29/08/01 28/08/00 -
Price 2.55 2.25 2.45 2.37 2.80 3.00 4.70 -
P/RPS 2.75 7.35 10.40 43.96 47.15 138.63 26.53 -31.45%
P/EPS 2.84 12.97 16.43 15.50 32.45 33.86 12.79 -22.17%
EY 35.22 7.71 6.09 6.45 3.08 2.95 7.82 28.49%
DY 3.14 3.56 2.86 2.11 1.79 1.67 1.07 19.64%
P/NAPS 0.52 0.60 0.68 0.68 0.83 0.91 1.44 -15.60%

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