[AYS] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -82.78%
YoY- 5.36%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 142,033 106,133 64,028 25,138 123,388 88,868 55,634 86.47%
PBT 36,491 27,013 15,634 5,313 31,507 22,297 13,602 92.72%
Tax -12,748 -9,133 -5,290 -1,697 -10,509 -6,900 -4,363 103.98%
NP 23,743 17,880 10,344 3,616 20,998 15,397 9,239 87.29%
-
NP to SH 23,743 17,880 10,344 3,616 20,998 15,397 9,239 87.29%
-
Tax Rate 34.93% 33.81% 33.84% 31.94% 33.35% 30.95% 32.08% -
Total Cost 118,290 88,253 53,684 21,522 102,390 73,471 46,395 86.31%
-
Net Worth 135,094 134,415 126,675 122,398 90,891 80,885 52,544 87.35%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 10,499 - - - 5,346 - - -
Div Payout % 44.22% - - - 25.46% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 135,094 134,415 126,675 122,398 90,891 80,885 52,544 87.35%
NOSH 69,997 70,007 69,986 69,941 53,465 47,861 39,806 45.53%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 16.72% 16.85% 16.16% 14.38% 17.02% 17.33% 16.61% -
ROE 17.58% 13.30% 8.17% 2.95% 23.10% 19.04% 17.58% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 202.91 151.60 91.49 35.94 230.78 185.68 139.76 28.13%
EPS 33.92 25.54 14.78 5.17 30.00 32.17 23.21 28.69%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.93 1.92 1.81 1.75 1.70 1.69 1.32 28.73%
Adjusted Per Share Value based on latest NOSH - 69,941
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 33.94 25.36 15.30 6.01 29.49 21.24 13.29 86.51%
EPS 5.67 4.27 2.47 0.86 5.02 3.68 2.21 87.08%
DPS 2.51 0.00 0.00 0.00 1.28 0.00 0.00 -
NAPS 0.3228 0.3212 0.3027 0.2925 0.2172 0.1933 0.1256 87.30%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 - -
Price 3.58 2.65 2.42 2.04 2.42 2.77 0.00 -
P/RPS 1.76 1.75 2.65 5.68 1.05 1.49 0.00 -
P/EPS 10.55 10.38 16.37 39.46 6.16 8.61 0.00 -
EY 9.47 9.64 6.11 2.53 16.23 11.61 0.00 -
DY 4.19 0.00 0.00 0.00 4.13 0.00 0.00 -
P/NAPS 1.85 1.38 1.34 1.17 1.42 1.64 0.00 -
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 27/11/01 28/08/01 23/05/01 27/02/01 20/11/00 19/09/00 -
Price 3.73 3.05 3.07 2.49 2.33 2.70 2.83 -
P/RPS 1.84 2.01 3.36 6.93 1.01 1.45 2.02 -6.01%
P/EPS 11.00 11.94 20.77 48.16 5.93 8.39 12.19 -6.60%
EY 9.09 8.37 4.81 2.08 16.86 11.91 8.20 7.09%
DY 4.02 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 1.93 1.59 1.70 1.42 1.37 1.60 2.14 -6.63%

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