[AYS] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 2.28%
YoY- -17.35%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 141,510 128,056 100,552 123,388 118,490 111,268 90,652 34.53%
PBT 36,017 31,268 21,252 31,507 29,729 27,204 20,048 47.73%
Tax -12,177 -10,580 -6,788 -10,509 -9,200 -8,726 -6,320 54.77%
NP 23,840 20,688 14,464 20,998 20,529 18,478 13,728 44.42%
-
NP to SH 23,840 20,688 14,464 20,998 20,529 18,478 13,728 44.42%
-
Tax Rate 33.81% 33.84% 31.94% 33.35% 30.95% 32.08% 31.52% -
Total Cost 117,670 107,368 86,088 102,390 97,961 92,790 76,924 32.72%
-
Net Worth 134,415 126,675 122,398 90,891 80,885 52,544 0 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 5,346 - - - -
Div Payout % - - - 25.46% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 134,415 126,675 122,398 90,891 80,885 52,544 0 -
NOSH 70,007 69,986 69,941 53,465 47,861 39,806 70,040 -0.03%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 16.85% 16.16% 14.38% 17.02% 17.33% 16.61% 15.14% -
ROE 17.74% 16.33% 11.82% 23.10% 25.38% 35.17% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 202.14 182.97 143.76 230.78 247.57 279.52 129.43 34.57%
EPS 34.05 29.56 20.68 30.00 42.89 46.42 19.60 44.46%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.92 1.81 1.75 1.70 1.69 1.32 0.00 -
Adjusted Per Share Value based on latest NOSH - 70,036
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 33.82 30.60 24.03 29.49 28.32 26.59 21.66 34.55%
EPS 5.70 4.94 3.46 5.02 4.91 4.42 3.28 44.49%
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 0.3212 0.3027 0.2925 0.2172 0.1933 0.1256 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 - - -
Price 2.65 2.42 2.04 2.42 2.77 0.00 0.00 -
P/RPS 1.31 1.32 1.42 1.05 1.12 0.00 0.00 -
P/EPS 7.78 8.19 9.86 6.16 6.46 0.00 0.00 -
EY 12.85 12.21 10.14 16.23 15.48 0.00 0.00 -
DY 0.00 0.00 0.00 4.13 0.00 0.00 0.00 -
P/NAPS 1.38 1.34 1.17 1.42 1.64 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 28/08/01 23/05/01 27/02/01 20/11/00 19/09/00 - -
Price 3.05 3.07 2.49 2.33 2.70 2.83 0.00 -
P/RPS 1.51 1.68 1.73 1.01 1.09 1.01 0.00 -
P/EPS 8.96 10.39 12.04 5.93 6.29 6.10 0.00 -
EY 11.17 9.63 8.31 16.86 15.89 16.40 0.00 -
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
P/NAPS 1.59 1.70 1.42 1.37 1.60 2.14 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