[AYS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 28.46%
YoY- 106.19%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 276,100 138,426 656,065 510,963 364,061 191,860 648,779 -43.39%
PBT 5,143 2,115 18,172 12,398 9,791 7,258 14,964 -50.90%
Tax -1,703 -862 -5,136 -3,901 -3,174 -2,517 -5,397 -53.61%
NP 3,440 1,253 13,036 8,497 6,617 4,741 9,567 -49.40%
-
NP to SH 3,416 1,239 12,970 8,464 6,589 4,727 9,551 -49.58%
-
Tax Rate 33.11% 40.76% 28.26% 31.46% 32.42% 34.68% 36.07% -
Total Cost 272,660 137,173 643,029 502,466 357,444 187,119 639,212 -43.30%
-
Net Worth 209,229 209,229 209,229 205,425 205,425 201,621 201,621 2.49%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 3,804 3,804 3,804 - 3,804 -
Div Payout % - - 29.33% 44.95% 57.74% - 39.83% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 209,229 209,229 209,229 205,425 205,425 201,621 201,621 2.49%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.25% 0.91% 1.99% 1.66% 1.82% 2.47% 1.47% -
ROE 1.63% 0.59% 6.20% 4.12% 3.21% 2.34% 4.74% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.58 36.39 172.46 134.32 95.70 50.43 170.54 -43.39%
EPS 0.90 0.33 3.41 2.22 1.73 1.24 2.58 -50.41%
DPS 0.00 0.00 1.00 1.00 1.00 0.00 1.00 -
NAPS 0.55 0.55 0.55 0.54 0.54 0.53 0.53 2.49%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 65.98 33.08 156.78 122.11 87.00 45.85 155.04 -43.39%
EPS 0.82 0.30 3.10 2.02 1.57 1.13 2.28 -49.39%
DPS 0.00 0.00 0.91 0.91 0.91 0.00 0.91 -
NAPS 0.50 0.50 0.50 0.4909 0.4909 0.4818 0.4818 2.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.33 0.32 0.31 0.30 0.31 0.315 0.28 -
P/RPS 0.45 0.88 0.18 0.22 0.32 0.62 0.16 99.12%
P/EPS 36.75 98.25 9.09 13.48 17.90 25.35 11.15 121.31%
EY 2.72 1.02 11.00 7.42 5.59 3.94 8.97 -54.83%
DY 0.00 0.00 3.23 3.33 3.23 0.00 3.57 -
P/NAPS 0.60 0.58 0.56 0.56 0.57 0.59 0.53 8.61%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 11/11/14 25/08/14 30/05/14 24/02/14 27/11/13 28/08/13 20/05/13 -
Price 0.29 0.34 0.305 0.315 0.305 0.29 0.37 -
P/RPS 0.40 0.93 0.18 0.23 0.32 0.58 0.22 48.91%
P/EPS 32.30 104.39 8.95 14.16 17.61 23.34 14.74 68.62%
EY 3.10 0.96 11.18 7.06 5.68 4.28 6.79 -40.67%
DY 0.00 0.00 3.28 3.17 3.28 0.00 2.70 -
P/NAPS 0.53 0.62 0.55 0.58 0.56 0.55 0.70 -16.91%

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