[AYS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 49.45%
YoY- 50.8%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,699 5,608 3,434 228,360 162,030 97,941 48,441 -65.74%
PBT 3,088 1,143 1,600 37,519 25,076 15,732 5,228 -29.57%
Tax -817 -36 -416 -10,038 -6,676 -3,772 -1,918 -43.35%
NP 2,271 1,107 1,184 27,481 18,400 11,960 3,310 -22.19%
-
NP to SH 2,271 1,107 1,184 27,306 18,271 11,810 3,032 -17.50%
-
Tax Rate 26.46% 3.15% 26.00% 26.75% 26.62% 23.98% 36.69% -
Total Cost 7,428 4,501 2,250 200,879 143,630 85,981 45,131 -69.93%
-
Net Worth 0 0 0 212,454 198,449 191,698 190,777 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 0 0 212,454 198,449 191,698 190,777 -
NOSH 357,972 348,317 343,333 342,669 342,153 342,318 340,674 3.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.41% 19.74% 34.48% 12.03% 11.36% 12.21% 6.83% -
ROE 0.00% 0.00% 0.00% 12.85% 9.21% 6.16% 1.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.71 1.61 1.00 66.64 47.36 28.61 14.22 -66.84%
EPS 0.52 0.26 0.29 7.97 5.34 3.45 0.89 -30.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.62 0.58 0.56 0.56 -
Adjusted Per Share Value based on latest NOSH - 342,400
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.32 1.34 0.82 54.57 38.72 23.41 11.58 -65.72%
EPS 0.54 0.26 0.28 6.53 4.37 2.82 0.72 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.5077 0.4742 0.4581 0.4559 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.20 2.17 2.13 2.02 2.08 1.88 1.70 -
P/RPS 81.20 134.78 212.96 3.03 4.39 6.57 11.96 258.13%
P/EPS 346.78 682.79 617.65 25.35 38.95 54.49 191.01 48.76%
EY 0.29 0.15 0.16 3.94 2.57 1.84 0.52 -32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.26 3.59 3.36 3.04 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 01/06/10 25/02/10 24/11/09 27/08/09 01/06/09 -
Price 2.43 2.32 2.23 2.07 2.07 1.90 1.72 -
P/RPS 89.69 144.10 222.96 3.11 4.37 6.64 12.10 279.70%
P/EPS 383.03 729.99 646.65 25.98 38.76 55.07 193.26 57.71%
EY 0.26 0.14 0.15 3.85 2.58 1.82 0.52 -36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.34 3.57 3.39 3.07 -

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