[AYS] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 97.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 767,440 648,779 644,660 617,038 586,232 535,329 530,794 27.89%
PBT 29,032 14,964 10,506 4,960 -11,540 23,456 22,104 19.95%
Tax -10,068 -5,397 -5,025 -5,326 -4,704 -5,864 -6,082 39.97%
NP 18,964 9,567 5,481 -366 -16,244 17,592 16,021 11.91%
-
NP to SH 18,908 9,551 5,473 -372 -16,284 17,598 16,030 11.64%
-
Tax Rate 34.68% 36.07% 47.83% 107.38% - 25.00% 27.52% -
Total Cost 748,476 639,212 639,178 617,404 602,476 517,737 514,773 28.37%
-
Net Worth 201,621 201,621 167,383 159,350 155,644 159,636 124,690 37.80%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,804 5,072 - - - - -
Div Payout % - 39.83% 92.67% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 201,621 201,621 167,383 159,350 155,644 159,636 124,690 37.80%
NOSH 380,418 380,418 380,418 370,583 370,583 380,086 6,809 1365.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.47% 1.47% 0.85% -0.06% -2.77% 3.29% 3.02% -
ROE 9.38% 4.74% 3.27% -0.23% -10.46% 11.02% 12.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 201.74 170.54 169.46 166.50 158.19 140.84 7,794.38 -91.26%
EPS 4.96 2.58 1.48 -0.10 -4.40 4.63 235.40 -92.38%
DPS 0.00 1.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.44 0.43 0.42 0.42 18.31 -90.59%
Adjusted Per Share Value based on latest NOSH - 370,583
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 183.40 155.04 154.06 147.45 140.09 127.93 126.85 27.89%
EPS 4.52 2.28 1.31 -0.09 -3.89 4.21 3.83 11.68%
DPS 0.00 0.91 1.21 0.00 0.00 0.00 0.00 -
NAPS 0.4818 0.4818 0.40 0.3808 0.3719 0.3815 0.298 37.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.315 0.28 0.31 0.34 0.43 0.31 0.31 -
P/RPS 0.16 0.16 0.18 0.20 0.27 0.00 0.00 -
P/EPS 6.34 11.15 21.55 -338.70 -9.79 0.00 0.00 -
EY 15.78 8.97 4.64 -0.30 -10.22 0.00 0.00 -
DY 0.00 3.57 4.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.70 0.79 1.02 0.00 0.02 856.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 20/05/13 04/02/13 28/11/12 29/08/12 31/05/12 07/05/12 -
Price 0.29 0.37 0.30 0.31 0.36 0.46 0.31 -
P/RPS 0.14 0.22 0.18 0.19 0.23 0.00 0.00 -
P/EPS 5.83 14.74 20.85 -308.82 -8.19 0.00 0.00 -
EY 17.14 6.79 4.80 -0.32 -12.21 0.00 0.00 -
DY 0.00 2.70 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.70 0.68 0.72 0.86 0.00 0.02 812.91%

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