[AYER] YoY TTM Result on 31-Dec-2001 [#3]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 25.26%
YoY- 129.01%
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 26,851 7,493 2,820 3,753 1,816 12,412 -0.80%
PBT 22,512 19,611 12,087 12,712 5,500 26,784 0.18%
Tax -8,690 -5,833 -3,626 -3,641 -1,539 -718 -2.58%
NP 13,822 13,778 8,461 9,071 3,961 26,066 0.66%
-
NP to SH 13,822 13,252 8,461 9,071 3,961 26,066 0.66%
-
Tax Rate 38.60% 29.74% 30.00% 28.64% 27.98% 2.68% -
Total Cost 13,029 -6,285 -5,641 -5,318 -2,145 -13,654 -
-
Net Worth 276,364 229,002 256,437 250,902 245,307 24,602,464 4.83%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,250 3,747 3,733 3,741 - - -100.00%
Div Payout % 37.98% 28.28% 44.13% 41.25% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 276,364 229,002 256,437 250,902 245,307 24,602,464 4.83%
NOSH 74,895 64,146 74,763 74,896 74,788 24,951 -1.14%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 51.48% 183.88% 300.04% 241.70% 218.12% 210.01% -
ROE 5.00% 5.79% 3.30% 3.62% 1.61% 0.11% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 35.85 11.68 3.77 5.01 2.43 49.74 0.34%
EPS 18.46 20.66 11.32 12.11 5.30 104.47 1.84%
DPS 7.01 5.84 5.00 5.00 0.00 0.00 -100.00%
NAPS 3.69 3.57 3.43 3.35 3.28 986.00 6.05%
Adjusted Per Share Value based on latest NOSH - 74,896
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 35.87 10.01 3.77 5.01 2.43 16.58 -0.80%
EPS 18.46 17.70 11.30 12.12 5.29 34.82 0.66%
DPS 7.01 5.01 4.99 5.00 0.00 0.00 -100.00%
NAPS 3.6915 3.0589 3.4254 3.3514 3.2767 328.6278 4.83%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.36 2.20 2.60 2.98 3.40 0.00 -
P/RPS 6.58 18.83 68.93 59.47 140.02 0.00 -100.00%
P/EPS 12.79 10.65 22.97 24.60 64.20 0.00 -100.00%
EY 7.82 9.39 4.35 4.06 1.56 0.00 -100.00%
DY 2.97 2.66 1.92 1.68 0.00 0.00 -100.00%
P/NAPS 0.64 0.62 0.76 0.89 1.04 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/05 26/02/04 24/02/03 26/02/02 - - -
Price 2.35 2.50 2.60 3.00 0.00 0.00 -
P/RPS 6.55 21.40 68.93 59.87 0.00 0.00 -100.00%
P/EPS 12.73 12.10 22.97 24.77 0.00 0.00 -100.00%
EY 7.85 8.26 4.35 4.04 0.00 0.00 -100.00%
DY 2.98 2.34 1.92 1.67 0.00 0.00 -100.00%
P/NAPS 0.64 0.70 0.76 0.90 0.00 0.00 -100.00%

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