[AYS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -85.66%
YoY- -36.38%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 137,040 101,640 58,596 23,509 120,021 106,990 62,387 68.73%
PBT 34,701 24,310 10,537 3,158 25,269 27,364 14,038 82.51%
Tax -12,413 -7,965 -2,868 -963 -9,959 -9,258 -4,855 86.65%
NP 22,288 16,345 7,669 2,195 15,310 18,106 9,183 80.31%
-
NP to SH 22,288 17,017 7,669 2,195 15,310 18,106 9,183 80.31%
-
Tax Rate 35.77% 32.76% 27.22% 30.49% 39.41% 33.83% 34.58% -
Total Cost 114,752 85,295 50,927 21,314 104,711 88,884 53,204 66.70%
-
Net Worth 140,275 136,857 136,857 136,747 120,551 150,769 137,470 1.35%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 10,264 - - - 102 10,279 - -
Div Payout % 46.05% - - - 0.67% 56.78% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 140,275 136,857 136,857 136,747 120,551 150,769 137,470 1.35%
NOSH 68,426 68,428 68,428 68,373 68,494 68,531 68,735 -0.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.26% 16.08% 13.09% 9.34% 12.76% 16.92% 14.72% -
ROE 15.89% 12.43% 5.60% 1.61% 12.70% 12.01% 6.68% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 200.27 148.53 85.63 34.38 175.23 156.12 90.76 69.24%
EPS 6.52 4.78 2.24 3.21 22.35 26.42 13.36 -37.93%
DPS 15.00 0.00 0.00 0.00 0.15 15.00 0.00 -
NAPS 2.05 2.00 2.00 2.00 1.76 2.20 2.00 1.65%
Adjusted Per Share Value based on latest NOSH - 68,373
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.75 24.29 14.00 5.62 28.68 25.57 14.91 68.73%
EPS 5.33 4.07 1.83 0.52 3.66 4.33 2.19 80.64%
DPS 2.45 0.00 0.00 0.00 0.02 2.46 0.00 -
NAPS 0.3352 0.3271 0.3271 0.3268 0.2881 0.3603 0.3285 1.35%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.90 2.80 3.13 3.28 3.25 3.32 3.32 -
P/RPS 1.45 1.89 3.66 9.54 1.85 2.13 3.66 -45.96%
P/EPS 8.90 11.26 27.93 102.17 14.54 12.57 24.85 -49.47%
EY 11.23 8.88 3.58 0.98 6.88 7.96 4.02 97.98%
DY 5.17 0.00 0.00 0.00 0.05 4.52 0.00 -
P/NAPS 1.41 1.40 1.57 1.64 1.85 1.51 1.66 -10.28%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 29/08/03 29/05/03 26/02/03 11/11/02 01/10/02 -
Price 2.85 2.87 3.03 3.17 3.25 3.28 3.33 -
P/RPS 1.42 1.93 3.54 9.22 1.85 2.10 3.67 -46.80%
P/EPS 8.75 11.54 27.04 98.74 14.54 12.41 24.93 -50.14%
EY 11.43 8.66 3.70 1.01 6.88 8.05 4.01 100.65%
DY 5.26 0.00 0.00 0.00 0.05 4.57 0.00 -
P/NAPS 1.39 1.44 1.52 1.59 1.85 1.49 1.67 -11.48%

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