[AYS] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
04-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 1571.33%
YoY- -65.86%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 728,122 767,440 648,779 644,660 617,038 586,232 535,329 22.73%
PBT 19,582 29,032 14,964 10,506 4,960 -11,540 23,456 -11.32%
Tax -6,348 -10,068 -5,397 -5,025 -5,326 -4,704 -5,864 5.42%
NP 13,234 18,964 9,567 5,481 -366 -16,244 17,592 -17.27%
-
NP to SH 13,178 18,908 9,551 5,473 -372 -16,284 17,598 -17.52%
-
Tax Rate 32.42% 34.68% 36.07% 47.83% 107.38% - 25.00% -
Total Cost 714,888 748,476 639,212 639,178 617,404 602,476 517,737 23.97%
-
Net Worth 205,425 201,621 201,621 167,383 159,350 155,644 159,636 18.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 7,608 - 3,804 5,072 - - - -
Div Payout % 57.74% - 39.83% 92.67% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 205,425 201,621 201,621 167,383 159,350 155,644 159,636 18.29%
NOSH 380,418 380,418 380,418 380,418 370,583 370,583 380,086 0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.82% 2.47% 1.47% 0.85% -0.06% -2.77% 3.29% -
ROE 6.41% 9.38% 4.74% 3.27% -0.23% -10.46% 11.02% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 191.40 201.74 170.54 169.46 166.50 158.19 140.84 22.66%
EPS 3.46 4.96 2.58 1.48 -0.10 -4.40 4.63 -17.63%
DPS 2.00 0.00 1.00 1.33 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.44 0.43 0.42 0.42 18.22%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 174.00 183.40 155.04 154.06 147.45 140.09 127.93 22.73%
EPS 3.15 4.52 2.28 1.31 -0.09 -3.89 4.21 -17.56%
DPS 1.82 0.00 0.91 1.21 0.00 0.00 0.00 -
NAPS 0.4909 0.4818 0.4818 0.40 0.3808 0.3719 0.3815 18.28%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.31 0.315 0.28 0.31 0.34 0.43 0.31 -
P/RPS 0.16 0.16 0.16 0.18 0.20 0.27 0.00 -
P/EPS 8.95 6.34 11.15 21.55 -338.70 -9.79 0.00 -
EY 11.17 15.78 8.97 4.64 -0.30 -10.22 0.00 -
DY 6.45 0.00 3.57 4.30 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.53 0.70 0.79 1.02 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 20/05/13 04/02/13 28/11/12 29/08/12 31/05/12 -
Price 0.305 0.29 0.37 0.30 0.31 0.36 0.46 -
P/RPS 0.16 0.14 0.22 0.18 0.19 0.23 0.00 -
P/EPS 8.80 5.83 14.74 20.85 -308.82 -8.19 0.00 -
EY 11.36 17.14 6.79 4.80 -0.32 -12.21 0.00 -
DY 6.56 0.00 2.70 4.44 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.70 0.68 0.72 0.86 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