[AYS] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -13.69%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 133,612 117,612 125,574 127,820 130,608 115,392 109,563 14.18%
PBT 25,666 17,484 20,823 23,133 24,436 15,436 16,013 37.07%
Tax -7,914 -5,444 -7,931 -8,896 -7,646 -5,312 -6,534 13.66%
NP 17,752 12,040 12,892 14,237 16,790 10,124 9,479 52.10%
-
NP to SH 17,008 11,500 12,437 13,694 15,866 10,124 9,479 47.81%
-
Tax Rate 30.83% 31.14% 38.09% 38.46% 31.29% 34.41% 40.80% -
Total Cost 115,860 105,572 112,682 113,582 113,818 105,268 100,084 10.27%
-
Net Worth 158,829 158,620 159,493 154,064 150,453 143,651 153,965 2.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 10,180 - - - 6,842 -
Div Payout % - - 81.86% - - - 72.19% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 158,829 158,620 159,493 154,064 150,453 143,651 153,965 2.10%
NOSH 330,894 330,459 339,347 342,366 341,939 342,027 342,145 -2.21%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.29% 10.24% 10.27% 11.14% 12.86% 8.77% 8.65% -
ROE 10.71% 7.25% 7.80% 8.89% 10.55% 7.05% 6.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.38 35.59 37.00 37.33 38.20 33.74 32.02 16.77%
EPS 5.14 3.48 3.67 4.00 4.64 2.96 2.77 51.17%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 0.48 0.48 0.47 0.45 0.44 0.42 0.45 4.40%
Adjusted Per Share Value based on latest NOSH - 343,823
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.93 28.11 30.01 30.55 31.21 27.58 26.18 14.19%
EPS 4.06 2.75 2.97 3.27 3.79 2.42 2.27 47.50%
DPS 0.00 0.00 2.43 0.00 0.00 0.00 1.64 -
NAPS 0.3796 0.3791 0.3811 0.3682 0.3595 0.3433 0.3679 2.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.75 1.38 1.25 1.50 1.38 1.30 1.52 -
P/RPS 4.33 3.88 3.38 4.02 3.61 3.85 4.75 -6.00%
P/EPS 34.05 39.66 34.11 37.50 29.74 43.92 54.86 -27.30%
EY 2.94 2.52 2.93 2.67 3.36 2.28 1.82 37.79%
DY 0.00 0.00 2.40 0.00 0.00 0.00 1.32 -
P/NAPS 3.65 2.88 2.66 3.33 3.14 3.10 3.38 5.27%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 27/02/06 24/11/05 25/08/05 30/05/05 28/02/05 -
Price 1.65 1.52 1.50 1.37 1.53 1.20 1.47 -
P/RPS 4.09 4.27 4.05 3.67 4.01 3.56 4.59 -7.42%
P/EPS 32.10 43.68 40.93 34.25 32.97 40.54 53.06 -28.53%
EY 3.12 2.29 2.44 2.92 3.03 2.47 1.88 40.30%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.36 -
P/NAPS 3.44 3.17 3.19 3.04 3.48 2.86 3.27 3.44%

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