[AYS] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 63.59%
YoY- -3.99%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 310,843 141,178 562,508 416,175 279,931 125,050 530,084 -29.91%
PBT 17,780 8,633 32,655 26,261 17,286 8,284 39,665 -41.40%
Tax -4,223 -2,242 -9,124 -5,642 -4,682 -2,241 -11,933 -49.93%
NP 13,557 6,391 23,531 20,619 12,604 6,043 27,732 -37.91%
-
NP to SH 13,535 6,388 23,504 20,590 12,586 6,038 27,835 -38.13%
-
Tax Rate 23.75% 25.97% 27.94% 21.48% 27.09% 27.05% 30.08% -
Total Cost 297,286 134,787 538,977 395,556 267,327 119,007 502,352 -29.49%
-
Net Worth 270,096 266,292 262,488 254,880 247,271 243,467 235,859 9.44%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 9,510 5,706 - - 9,510 -
Div Payout % - - 40.46% 27.71% - - 34.17% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 270,096 266,292 262,488 254,880 247,271 243,467 235,859 9.44%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.36% 4.53% 4.18% 4.95% 4.50% 4.83% 5.23% -
ROE 5.01% 2.40% 8.95% 8.08% 5.09% 2.48% 11.80% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 81.71 37.11 147.87 109.40 73.59 32.87 139.34 -29.91%
EPS 3.56 1.68 6.18 5.41 3.31 1.59 7.32 -38.12%
DPS 0.00 0.00 2.50 1.50 0.00 0.00 2.50 -
NAPS 0.71 0.70 0.69 0.67 0.65 0.64 0.62 9.44%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 74.28 33.74 134.42 99.45 66.90 29.88 126.68 -29.92%
EPS 3.23 1.53 5.62 4.92 3.01 1.44 6.65 -38.18%
DPS 0.00 0.00 2.27 1.36 0.00 0.00 2.27 -
NAPS 0.6455 0.6364 0.6273 0.6091 0.5909 0.5818 0.5636 9.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.40 0.39 0.38 0.435 0.50 0.615 0.39 -
P/RPS 0.49 1.05 0.26 0.40 0.68 1.87 0.28 45.17%
P/EPS 11.24 23.23 6.15 8.04 15.11 38.75 5.33 64.37%
EY 8.89 4.31 16.26 12.44 6.62 2.58 18.76 -39.18%
DY 0.00 0.00 6.58 3.45 0.00 0.00 6.41 -
P/NAPS 0.56 0.56 0.55 0.65 0.77 0.96 0.63 -7.54%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 29/08/18 22/05/18 26/02/18 20/11/17 21/08/17 23/05/17 -
Price 0.37 0.395 0.395 0.42 0.495 0.555 0.545 -
P/RPS 0.45 1.06 0.27 0.38 0.67 1.69 0.39 10.00%
P/EPS 10.40 23.52 6.39 7.76 14.96 34.97 7.45 24.88%
EY 9.62 4.25 15.64 12.89 6.68 2.86 13.43 -19.92%
DY 0.00 0.00 6.33 3.57 0.00 0.00 4.59 -
P/NAPS 0.52 0.56 0.57 0.63 0.76 0.87 0.88 -29.55%

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