[AYS] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -85.47%
YoY- -4.59%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 120,021 106,990 62,387 27,262 142,033 106,133 64,028 51.85%
PBT 25,269 27,364 14,038 5,787 36,491 27,013 15,634 37.60%
Tax -9,959 -9,258 -4,855 -2,337 -12,748 -9,133 -5,290 52.29%
NP 15,310 18,106 9,183 3,450 23,743 17,880 10,344 29.78%
-
NP to SH 15,310 18,106 9,183 3,450 23,743 17,880 10,344 29.78%
-
Tax Rate 39.41% 33.83% 34.58% 40.38% 34.93% 33.81% 33.84% -
Total Cost 104,711 88,884 53,204 23,812 118,290 88,253 53,684 55.92%
-
Net Worth 120,551 150,769 137,470 130,744 135,094 134,415 126,675 -3.24%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 102 10,279 - - 10,499 - - -
Div Payout % 0.67% 56.78% - - 44.22% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 120,551 150,769 137,470 130,744 135,094 134,415 126,675 -3.24%
NOSH 68,494 68,531 68,735 68,452 69,997 70,007 69,986 -1.42%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 12.76% 16.92% 14.72% 12.65% 16.72% 16.85% 16.16% -
ROE 12.70% 12.01% 6.68% 2.64% 17.58% 13.30% 8.17% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 175.23 156.12 90.76 39.83 202.91 151.60 91.49 54.04%
EPS 22.35 26.42 13.36 5.04 33.92 25.54 14.78 31.64%
DPS 0.15 15.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 1.76 2.20 2.00 1.91 1.93 1.92 1.81 -1.84%
Adjusted Per Share Value based on latest NOSH - 68,725
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 28.68 25.57 14.91 6.51 33.94 25.36 15.30 51.85%
EPS 3.66 4.33 2.19 0.82 5.67 4.27 2.47 29.88%
DPS 0.02 2.46 0.00 0.00 2.51 0.00 0.00 -
NAPS 0.2881 0.3603 0.3285 0.3124 0.3228 0.3212 0.3027 -3.23%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.25 3.32 3.32 3.73 3.58 2.65 2.42 -
P/RPS 1.85 2.13 3.66 9.37 1.76 1.75 2.65 -21.25%
P/EPS 14.54 12.57 24.85 74.01 10.55 10.38 16.37 -7.57%
EY 6.88 7.96 4.02 1.35 9.47 9.64 6.11 8.21%
DY 0.05 4.52 0.00 0.00 4.19 0.00 0.00 -
P/NAPS 1.85 1.51 1.66 1.95 1.85 1.38 1.34 23.91%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 11/11/02 01/10/02 30/05/02 26/02/02 27/11/01 28/08/01 -
Price 3.25 3.28 3.33 3.65 3.73 3.05 3.07 -
P/RPS 1.85 2.10 3.67 9.16 1.84 2.01 3.36 -32.74%
P/EPS 14.54 12.41 24.93 72.42 11.00 11.94 20.77 -21.10%
EY 6.88 8.05 4.01 1.38 9.09 8.37 4.81 26.86%
DY 0.05 4.57 0.00 0.00 4.02 0.00 0.00 -
P/NAPS 1.85 1.49 1.67 1.91 1.93 1.59 1.70 5.78%

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