[AYER] YoY TTM Result on 30-Sep-2006 [#2]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 13.43%
YoY- 666.61%
Quarter Report
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 99,002 134,553 72,668 110,340 19,427 23,757 3,204 77.05%
PBT 22,123 39,912 17,020 86,297 15,730 19,057 18,328 3.18%
Tax -7,685 -11,611 -3,359 -10,050 -5,784 -8,009 -5,234 6.60%
NP 14,438 28,301 13,661 76,247 9,946 11,048 13,094 1.64%
-
NP to SH 14,438 28,301 13,661 76,247 9,946 10,522 13,094 1.64%
-
Tax Rate 34.74% 29.09% 19.74% 11.65% 36.77% 42.03% 28.56% -
Total Cost 84,564 106,252 59,007 34,093 9,481 12,709 -9,890 -
-
Net Worth 404,328 397,566 377,547 372,924 275,456 269,598 263,579 7.38%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 9,187 11,226 11,221 74 11,991 5,250 3,747 16.10%
Div Payout % 63.63% 39.67% 82.14% 0.10% 120.57% 49.90% 28.62% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 404,328 397,566 377,547 372,924 275,456 269,598 263,579 7.38%
NOSH 74,875 74,871 74,910 74,884 75,056 74,888 74,880 -0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.58% 21.03% 18.80% 69.10% 51.20% 46.50% 408.68% -
ROE 3.57% 7.12% 3.62% 20.45% 3.61% 3.90% 4.97% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 132.22 179.71 97.01 147.35 25.88 31.72 4.28 77.04%
EPS 19.28 37.80 18.24 101.82 13.25 14.05 17.49 1.63%
DPS 12.25 15.00 15.00 0.10 16.00 7.01 5.00 16.09%
NAPS 5.40 5.31 5.04 4.98 3.67 3.60 3.52 7.38%
Adjusted Per Share Value based on latest NOSH - 74,884
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 132.24 179.73 97.07 147.39 25.95 31.73 4.28 77.04%
EPS 19.29 37.80 18.25 101.85 13.29 14.05 17.49 1.64%
DPS 12.27 15.00 14.99 0.10 16.02 7.01 5.01 16.08%
NAPS 5.4008 5.3105 5.0431 4.9813 3.6794 3.6012 3.5208 7.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.05 3.12 3.98 2.86 2.12 2.56 2.40 -
P/RPS 2.31 1.74 4.10 1.94 8.19 8.07 56.09 -41.20%
P/EPS 15.82 8.25 21.82 2.81 16.00 18.22 13.72 2.39%
EY 6.32 12.12 4.58 35.60 6.25 5.49 7.29 -2.34%
DY 4.02 4.81 3.77 0.03 7.55 2.74 2.08 11.59%
P/NAPS 0.56 0.59 0.79 0.57 0.58 0.71 0.68 -3.18%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 29/11/07 28/11/06 28/11/05 23/11/04 20/11/03 -
Price 3.10 3.00 3.94 3.12 2.23 2.40 2.42 -
P/RPS 2.34 1.67 4.06 2.12 8.62 7.57 56.56 -41.16%
P/EPS 16.08 7.94 21.61 3.06 16.83 17.08 13.84 2.52%
EY 6.22 12.60 4.63 32.63 5.94 5.85 7.23 -2.47%
DY 3.95 5.00 3.81 0.03 7.17 2.92 2.07 11.35%
P/NAPS 0.57 0.56 0.78 0.63 0.61 0.67 0.69 -3.13%

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