[AYS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
01-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.66%
YoY- -60.95%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 350,889 12,932 11,216 13,736 228,360 216,040 195,882 47.34%
PBT 16,297 4,117 2,286 6,400 37,519 33,434 31,464 -35.42%
Tax -4,259 -1,089 -72 -1,664 -10,038 -8,901 -7,544 -31.62%
NP 12,038 3,028 2,214 4,736 27,481 24,533 23,920 -36.65%
-
NP to SH 12,085 3,028 2,214 4,736 27,306 24,361 23,620 -35.95%
-
Tax Rate 26.13% 26.45% 3.15% 26.00% 26.75% 26.62% 23.98% -
Total Cost 338,851 9,904 9,002 9,000 200,879 191,506 171,962 56.98%
-
Net Worth 6,016,994 0 0 0 212,454 198,449 191,698 888.81%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 6,016,994 0 0 0 212,454 198,449 191,698 888.81%
NOSH 363,564 357,972 348,317 343,333 342,669 342,153 342,318 4.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.43% 23.41% 19.74% 34.48% 12.03% 11.36% 12.21% -
ROE 0.20% 0.00% 0.00% 0.00% 12.85% 12.28% 12.32% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 96.51 3.61 3.22 4.00 66.64 63.14 57.22 41.55%
EPS 177.46 0.69 0.52 1.16 7.97 7.12 6.90 766.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.55 0.00 0.00 0.00 0.62 0.58 0.56 850.00%
Adjusted Per Share Value based on latest NOSH - 343,333
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.85 3.09 2.68 3.28 54.57 51.63 46.81 47.33%
EPS 2.89 0.72 0.53 1.13 6.53 5.82 5.64 -35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.3789 0.00 0.00 0.00 0.5077 0.4742 0.4581 888.81%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.47 2.20 2.17 2.13 2.02 2.08 1.88 -
P/RPS 2.56 60.90 67.39 53.24 3.03 3.29 3.29 -15.36%
P/EPS 74.31 260.09 341.39 154.41 25.35 29.21 27.25 94.83%
EY 1.35 0.38 0.29 0.65 3.94 3.42 3.67 -48.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.00 0.00 0.00 3.26 3.59 3.36 -87.34%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 30/11/10 27/08/10 01/06/10 25/02/10 24/11/09 27/08/09 -
Price 1.00 2.43 2.32 2.23 2.07 2.07 1.90 -
P/RPS 1.04 67.27 72.05 55.74 3.11 3.28 3.32 -53.77%
P/EPS 30.08 287.28 364.99 161.66 25.98 29.07 27.54 6.04%
EY 3.32 0.35 0.27 0.62 3.85 3.44 3.63 -5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 0.00 0.00 3.34 3.57 3.39 -93.15%

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