[AYS] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
14-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 586,232 535,329 530,794 0 0 0 350,889 40.84%
PBT -11,540 23,456 22,104 0 0 0 16,297 -
Tax -4,704 -5,864 -6,082 0 0 0 -4,259 6.85%
NP -16,244 17,592 16,021 0 0 0 12,038 -
-
NP to SH -16,284 17,598 16,030 0 0 0 12,085 -
-
Tax Rate - 25.00% 27.52% - - - 26.13% -
Total Cost 602,476 517,737 514,773 0 0 0 338,851 46.81%
-
Net Worth 155,644 159,636 124,690 0 0 0 6,016,994 -91.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 155,644 159,636 124,690 0 0 0 6,016,994 -91.27%
NOSH 370,583 380,086 6,809 195,555 236,363 115,110 363,564 1.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.77% 3.29% 3.02% 0.00% 0.00% 0.00% 3.43% -
ROE -10.46% 11.02% 12.86% 0.00% 0.00% 0.00% 0.20% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 158.19 140.84 7,794.38 0.00 0.00 0.00 96.51 39.05%
EPS -4.40 4.63 235.40 0.00 0.00 0.00 177.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 18.31 0.00 0.00 0.00 16.55 -91.38%
Adjusted Per Share Value based on latest NOSH - 116,521
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 140.09 127.93 126.85 0.00 0.00 0.00 83.85 40.84%
EPS -3.89 4.21 3.83 0.00 0.00 0.00 2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3719 0.3815 0.298 0.00 0.00 0.00 14.3789 -91.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.31 0.31 0.305 0.305 0.305 2.47 -
P/RPS 0.27 0.00 0.00 0.00 0.00 0.00 2.56 -77.70%
P/EPS -9.79 0.00 0.00 0.00 0.00 0.00 74.31 -
EY -10.22 0.00 0.00 0.00 0.00 0.00 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.00 0.02 0.00 0.00 0.00 0.15 259.34%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 07/05/12 14/10/11 20/07/11 03/05/11 23/02/11 -
Price 0.36 0.46 0.31 0.305 0.305 0.305 1.00 -
P/RPS 0.23 0.00 0.00 0.00 0.00 0.00 1.04 -63.46%
P/EPS -8.19 0.00 0.00 0.00 0.00 0.00 30.08 -
EY -12.21 0.00 0.00 0.00 0.00 0.00 3.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.02 0.00 0.00 0.00 0.06 491.02%

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