[AYS] QoQ Cumulative 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- 36.38%
YoY- -17.35%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 106,133 64,028 25,138 123,388 88,868 55,634 22,663 179.64%
PBT 27,013 15,634 5,313 31,507 22,297 13,602 5,012 207.08%
Tax -9,133 -5,290 -1,697 -10,509 -6,900 -4,363 -1,580 221.74%
NP 17,880 10,344 3,616 20,998 15,397 9,239 3,432 200.22%
-
NP to SH 17,880 10,344 3,616 20,998 15,397 9,239 3,432 200.22%
-
Tax Rate 33.81% 33.84% 31.94% 33.35% 30.95% 32.08% 31.52% -
Total Cost 88,253 53,684 21,522 102,390 73,471 46,395 19,231 175.89%
-
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 13.30% 8.17% 2.95% 23.10% 19.04% 17.58% 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 151.60 91.49 35.94 230.78 185.68 139.76 32.36 179.71%
EPS 25.54 14.78 5.17 30.00 32.17 23.21 4.90 200.31%
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 25.36 15.30 6.01 29.49 21.24 13.29 5.42 179.48%
EPS 4.27 2.47 0.86 5.02 3.68 2.21 0.82 200.12%
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 1.75 2.65 5.68 1.05 1.49 0.00 0.00 -
P/EPS 10.38 16.37 39.46 6.16 8.61 0.00 0.00 -
EY 9.64 6.11 2.53 16.23 11.61 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 2.01 3.36 6.93 1.01 1.45 2.02 0.00 -
P/EPS 11.94 20.77 48.16 5.93 8.39 12.19 0.00 -
EY 8.37 4.81 2.08 16.86 11.91 8.20 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