[AYER] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 29,579 13,433 10,415 8,750 13,175 16,158 18,898 7.75% YoY % 120.20% 28.98% 19.03% -33.59% -18.46% -14.50% - Horiz. % 156.52% 71.08% 55.11% 46.30% 69.72% 85.50% 100.00%
PBT 14,113 6,887 706 2,001 4,032 3,297 11,282 3.80% YoY % 104.92% 875.50% -64.72% -50.37% 22.29% -70.78% - Horiz. % 125.09% 61.04% 6.26% 17.74% 35.74% 29.22% 100.00%
Tax -3,730 -1,659 -172 -514 -1,193 -1,109 -2,052 10.47% YoY % -124.83% -864.53% 66.54% 56.92% -7.57% 45.96% - Horiz. % 181.77% 80.85% 8.38% 25.05% 58.14% 54.04% 100.00%
NP 10,383 5,228 534 1,487 2,839 2,188 9,230 1.98% YoY % 98.60% 879.03% -64.09% -47.62% 29.75% -76.29% - Horiz. % 112.49% 56.64% 5.79% 16.11% 30.76% 23.71% 100.00%
NP to SH 10,383 5,228 534 1,487 2,839 2,188 9,230 1.98% YoY % 98.60% 879.03% -64.09% -47.62% 29.75% -76.29% - Horiz. % 112.49% 56.64% 5.79% 16.11% 30.76% 23.71% 100.00%
Tax Rate 26.43 % 24.09 % 24.36 % 25.69 % 29.59 % 33.64 % 18.19 % 6.42% YoY % 9.71% -1.11% -5.18% -13.18% -12.04% 84.94% - Horiz. % 145.30% 132.44% 133.92% 141.23% 162.67% 184.94% 100.00%
Total Cost 19,196 8,205 9,881 7,263 10,336 13,970 9,668 12.10% YoY % 133.95% -16.96% 36.05% -29.73% -26.01% 44.50% - Horiz. % 198.55% 84.87% 102.20% 75.12% 106.91% 144.50% 100.00%
Net Worth 577,116 544,929 525,468 523,222 515,737 500,018 495,526 2.57% YoY % 5.91% 3.70% 0.43% 1.45% 3.14% 0.91% - Horiz. % 116.47% 109.97% 106.04% 105.59% 104.08% 100.91% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 577,116 544,929 525,468 523,222 515,737 500,018 495,526 2.57% YoY % 5.91% 3.70% 0.43% 1.45% 3.14% 0.91% - Horiz. % 116.47% 109.97% 106.04% 105.59% 104.08% 100.91% 100.00%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 35.10 % 38.92 % 5.13 % 16.99 % 21.55 % 13.54 % 48.84 % -5.35% YoY % -9.82% 658.67% -69.81% -21.16% 59.16% -72.28% - Horiz. % 71.87% 79.69% 10.50% 34.79% 44.12% 27.72% 100.00%
ROE 1.80 % 0.96 % 0.10 % 0.28 % 0.55 % 0.44 % 1.86 % -0.54% YoY % 87.50% 860.00% -64.29% -49.09% 25.00% -76.34% - Horiz. % 96.77% 51.61% 5.38% 15.05% 29.57% 23.66% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 39.52 17.95 13.91 11.69 17.60 21.59 25.25 7.75% YoY % 120.17% 29.04% 18.99% -33.58% -18.48% -14.50% - Horiz. % 156.51% 71.09% 55.09% 46.30% 69.70% 85.50% 100.00%
EPS 13.87 6.98 0.71 1.99 3.79 2.92 12.33 1.98% YoY % 98.71% 883.10% -64.32% -47.49% 29.79% -76.32% - Horiz. % 112.49% 56.61% 5.76% 16.14% 30.74% 23.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 7.7100 7.2800 7.0200 6.9900 6.8900 6.6800 6.6200 2.57% YoY % 5.91% 3.70% 0.43% 1.45% 3.14% 0.91% - Horiz. % 116.47% 109.97% 106.04% 105.59% 104.08% 100.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 74,853 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 39.52 17.95 13.91 11.69 17.60 21.59 25.25 7.75% YoY % 120.17% 29.04% 18.99% -33.58% -18.48% -14.50% - Horiz. % 156.51% 71.09% 55.09% 46.30% 69.70% 85.50% 100.00%
EPS 13.87 6.98 0.71 1.99 3.79 2.92 12.33 1.98% YoY % 98.71% 883.10% -64.32% -47.49% 29.79% -76.32% - Horiz. % 112.49% 56.61% 5.76% 16.14% 30.74% 23.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 7.7100 7.2800 7.0200 6.9900 6.8900 6.6800 6.6200 2.57% YoY % 5.91% 3.70% 0.43% 1.45% 3.14% 0.91% - Horiz. % 116.47% 109.97% 106.04% 105.59% 104.08% 100.91% 100.00%
Price Multiplier on Financial Quarter End Date 31/09/09 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 6.7000 5.8000 5.5500 5.5500 4.4300 6.4000 6.8500 -
P/RPS 16.96 32.32 39.89 47.48 25.17 29.65 27.13 -7.53% YoY % -47.52% -18.98% -15.99% 88.64% -15.11% 9.29% - Horiz. % 62.51% 119.13% 147.03% 175.01% 92.78% 109.29% 100.00%
P/EPS 48.30 83.04 777.97 279.38 116.80 218.95 55.55 -2.30% YoY % -41.84% -89.33% 178.46% 139.20% -46.65% 294.15% - Horiz. % 86.95% 149.49% 1,400.49% 502.93% 210.26% 394.15% 100.00%
EY 2.07 1.20 0.13 0.36 0.86 0.46 1.80 2.36% YoY % 72.50% 823.08% -63.89% -58.14% 86.96% -74.44% - Horiz. % 115.00% 66.67% 7.22% 20.00% 47.78% 25.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.87 0.80 0.79 0.79 0.64 0.96 1.03 -2.77% YoY % 8.75% 1.27% 0.00% 23.44% -33.33% -6.80% - Horiz. % 84.47% 77.67% 76.70% 76.70% 62.14% 93.20% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - - - 12/05/20 13/05/19 - 26/05/17 -
Price 7.2800 6.1600 0.0000 5.1400 4.6200 5.7000 6.8800 -
P/RPS 18.42 34.33 0.00 43.97 26.25 26.41 27.25 -6.32% YoY % -46.34% 0.00% 0.00% 67.50% -0.61% -3.08% - Horiz. % 67.60% 125.98% 0.00% 161.36% 96.33% 96.92% 100.00%
P/EPS 52.48 88.20 0.00 258.74 121.81 195.00 55.80 -1.02% YoY % -40.50% 0.00% 0.00% 112.41% -37.53% 249.46% - Horiz. % 94.05% 158.06% 0.00% 463.69% 218.30% 349.46% 100.00%
EY 1.91 1.13 0.00 0.39 0.82 0.51 1.79 1.09% YoY % 69.03% 0.00% 0.00% -52.44% 60.78% -71.51% - Horiz. % 106.70% 63.13% 0.00% 21.79% 45.81% 28.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.94 0.85 0.00 0.74 0.67 0.85 1.04 -1.67% YoY % 10.59% 0.00% 0.00% 10.45% -21.18% -18.27% - Horiz. % 90.38% 81.73% 0.00% 71.15% 64.42% 81.73% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment