[AYS] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 535,329 530,794 0 0 0 350,889 12,932 1093.95%
PBT 23,456 22,104 0 0 0 16,297 4,117 218.65%
Tax -5,864 -6,082 0 0 0 -4,259 -1,089 206.90%
NP 17,592 16,021 0 0 0 12,038 3,028 222.83%
-
NP to SH 17,598 16,030 0 0 0 12,085 3,028 222.90%
-
Tax Rate 25.00% 27.52% - - - 26.13% 26.45% -
Total Cost 517,737 514,773 0 0 0 338,851 9,904 1294.72%
-
Net Worth 159,636 124,690 0 0 0 6,016,994 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 159,636 124,690 0 0 0 6,016,994 0 -
NOSH 380,086 6,809 195,555 236,363 115,110 363,564 357,972 4.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.29% 3.02% 0.00% 0.00% 0.00% 3.43% 23.41% -
ROE 11.02% 12.86% 0.00% 0.00% 0.00% 0.20% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 140.84 7,794.38 0.00 0.00 0.00 96.51 3.61 1047.74%
EPS 4.63 235.40 0.00 0.00 0.00 177.46 0.69 255.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 18.31 0.00 0.00 0.00 16.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 113,125
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 127.93 126.85 0.00 0.00 0.00 83.85 3.09 1094.05%
EPS 4.21 3.83 0.00 0.00 0.00 2.89 0.72 224.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3815 0.298 0.00 0.00 0.00 14.3789 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.31 0.31 0.305 0.305 0.305 2.47 2.20 -
P/RPS 0.00 0.00 0.00 0.00 0.00 2.56 60.90 -
P/EPS 0.00 0.00 0.00 0.00 0.00 74.31 260.09 -
EY 0.00 0.00 0.00 0.00 0.00 1.35 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.02 0.00 0.00 0.00 0.15 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 07/05/12 14/10/11 20/07/11 03/05/11 23/02/11 30/11/10 -
Price 0.46 0.31 0.305 0.305 0.305 1.00 2.43 -
P/RPS 0.00 0.00 0.00 0.00 0.00 1.04 67.27 -
P/EPS 0.00 0.00 0.00 0.00 0.00 30.08 287.28 -
EY 0.00 0.00 0.00 0.00 0.00 3.32 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.02 0.00 0.00 0.00 0.06 0.00 -

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