[AYER] YoY TTM Result on 30-Jun-2004 [#1]

Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -2.47%
YoY- -2.41%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 90,083 69,372 22,898 17,647 4,037 4,435 1,624 95.22%
PBT 26,152 73,296 20,919 19,280 16,077 9,191 9,331 18.73%
Tax -6,719 -6,077 -7,943 -7,581 -4,628 -2,748 -2,682 16.53%
NP 19,433 67,219 12,976 11,699 11,449 6,443 6,649 19.56%
-
NP to SH 19,433 67,219 12,976 11,173 11,449 6,443 6,649 19.56%
-
Tax Rate 25.69% 8.29% 37.97% 39.32% 28.79% 29.90% 28.74% -
Total Cost 70,650 2,153 9,922 5,948 -7,412 -2,008 -5,025 -
-
Net Worth 382,217 368,941 278,308 270,483 262,105 251,666 247,652 7.49%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 18,709 6,004 5,987 5,250 3,747 3,733 3,741 30.75%
Div Payout % 96.28% 8.93% 46.14% 46.99% 32.74% 57.95% 56.27% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 382,217 368,941 278,308 270,483 262,105 251,666 247,652 7.49%
NOSH 74,797 74,835 74,814 74,926 74,887 74,678 75,046 -0.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 21.57% 96.90% 56.67% 66.29% 283.60% 145.28% 409.42% -
ROE 5.08% 18.22% 4.66% 4.13% 4.37% 2.56% 2.68% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 120.44 92.70 30.61 23.55 5.39 5.94 2.16 95.39%
EPS 25.98 89.82 17.34 14.91 15.29 8.63 8.86 19.62%
DPS 25.00 8.00 8.00 7.01 5.00 5.00 5.00 30.75%
NAPS 5.11 4.93 3.72 3.61 3.50 3.37 3.30 7.55%
Adjusted Per Share Value based on latest NOSH - 74,926
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 120.33 92.66 30.59 23.57 5.39 5.92 2.17 95.21%
EPS 25.96 89.79 17.33 14.92 15.29 8.61 8.88 19.56%
DPS 24.99 8.02 8.00 7.01 5.01 4.99 5.00 30.74%
NAPS 5.1055 4.9281 3.7175 3.613 3.5011 3.3616 3.308 7.49%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.90 2.65 2.20 2.36 2.38 2.90 2.80 -
P/RPS 3.24 2.86 7.19 10.02 44.15 48.83 129.39 -45.89%
P/EPS 15.01 2.95 12.68 15.83 15.57 33.61 31.60 -11.66%
EY 6.66 33.90 7.88 6.32 6.42 2.98 3.16 13.22%
DY 6.41 3.02 3.64 2.97 2.10 1.72 1.79 23.67%
P/NAPS 0.76 0.54 0.59 0.65 0.68 0.86 0.85 -1.84%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 23/08/05 17/08/04 28/08/03 28/08/02 29/08/01 -
Price 3.68 2.55 2.25 2.45 2.37 2.80 3.00 -
P/RPS 3.06 2.75 7.35 10.40 43.96 47.15 138.63 -47.02%
P/EPS 14.16 2.84 12.97 16.43 15.50 32.45 33.86 -13.51%
EY 7.06 35.22 7.71 6.09 6.45 3.08 2.95 15.64%
DY 6.79 3.14 3.56 2.86 2.11 1.79 1.67 26.32%
P/NAPS 0.72 0.52 0.60 0.68 0.68 0.83 0.91 -3.82%

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