[AYS] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 47.93%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 110,626 103,696 137,040 135,520 117,192 94,036 120,021 -5.29%
PBT 18,642 13,664 34,701 32,413 21,074 12,632 25,269 -18.36%
Tax -5,940 -4,836 -12,413 -10,620 -5,736 -3,852 -9,959 -29.16%
NP 12,702 8,828 22,288 21,793 15,338 8,780 15,310 -11.71%
-
NP to SH 12,702 8,828 22,288 22,689 15,338 8,780 15,310 -11.71%
-
Tax Rate 31.86% 35.39% 35.77% 32.76% 27.22% 30.49% 39.41% -
Total Cost 97,924 94,868 114,752 113,726 101,854 85,256 104,711 -4.37%
-
Net Worth 143,409 138,706 140,275 136,857 136,857 136,747 120,551 12.28%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 10,264 - - - 102 -
Div Payout % - - 46.05% - - - 0.67% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 143,409 138,706 140,275 136,857 136,857 136,747 120,551 12.28%
NOSH 341,451 68,328 68,426 68,428 68,428 68,373 68,494 192.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.48% 8.51% 16.26% 16.08% 13.09% 9.34% 12.76% -
ROE 8.86% 6.36% 15.89% 16.58% 11.21% 6.42% 12.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.40 151.76 200.27 198.05 171.26 137.53 175.23 -67.57%
EPS 3.72 12.92 6.52 6.37 4.48 12.84 22.35 -69.77%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.15 -
NAPS 0.42 2.03 2.05 2.00 2.00 2.00 1.76 -61.56%
Adjusted Per Share Value based on latest NOSH - 68,428
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.44 24.78 32.75 32.39 28.01 22.47 28.68 -5.28%
EPS 3.04 2.11 5.33 5.42 3.67 2.10 3.66 -11.64%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 0.02 -
NAPS 0.3427 0.3315 0.3352 0.3271 0.3271 0.3268 0.2881 12.27%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.03 2.75 2.90 2.80 3.13 3.28 3.25 -
P/RPS 6.27 1.81 1.45 1.41 1.83 2.38 1.85 125.79%
P/EPS 54.57 21.28 8.90 8.44 13.96 25.54 14.54 141.69%
EY 1.83 4.70 11.23 11.84 7.16 3.91 6.88 -58.67%
DY 0.00 0.00 5.17 0.00 0.00 0.00 0.05 -
P/NAPS 4.83 1.35 1.41 1.40 1.57 1.64 1.85 89.71%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 27/05/04 26/02/04 20/11/03 29/08/03 29/05/03 26/02/03 -
Price 1.77 2.67 2.85 2.87 3.03 3.17 3.25 -
P/RPS 5.46 1.76 1.42 1.45 1.77 2.30 1.85 105.88%
P/EPS 47.58 20.67 8.75 8.66 13.52 24.69 14.54 120.57%
EY 2.10 4.84 11.43 11.55 7.40 4.05 6.88 -54.69%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.05 -
P/NAPS 4.21 1.32 1.39 1.44 1.52 1.59 1.85 73.09%

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