[AYS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
01-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -83.26%
YoY- 30.52%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 228,360 162,030 97,941 48,441 189,298 130,742 75,202 109.27%
PBT 37,519 25,076 15,732 5,228 32,383 20,261 10,948 126.79%
Tax -10,038 -6,676 -3,772 -1,918 -11,365 -5,068 -3,593 97.99%
NP 27,481 18,400 11,960 3,310 21,018 15,193 7,355 140.20%
-
NP to SH 27,306 18,271 11,810 3,032 18,107 11,237 6,158 169.17%
-
Tax Rate 26.75% 26.62% 23.98% 36.69% 35.10% 25.01% 32.82% -
Total Cost 200,879 143,630 85,981 45,131 168,280 115,549 67,847 105.78%
-
Net Worth 212,454 198,449 191,698 190,777 188,195 184,999 177,897 12.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 10,265 - - -
Div Payout % - - - - 56.69% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 212,454 198,449 191,698 190,777 188,195 184,999 177,897 12.52%
NOSH 342,669 342,153 342,318 340,674 342,173 342,591 342,111 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.03% 11.36% 12.21% 6.83% 11.10% 11.62% 9.78% -
ROE 12.85% 9.21% 6.16% 1.59% 9.62% 6.07% 3.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 66.64 47.36 28.61 14.22 55.32 38.16 21.98 109.05%
EPS 7.97 5.34 3.45 0.89 5.29 3.28 1.80 168.91%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.62 0.58 0.56 0.56 0.55 0.54 0.52 12.40%
Adjusted Per Share Value based on latest NOSH - 340,674
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.57 38.72 23.41 11.58 45.24 31.24 17.97 109.27%
EPS 6.53 4.37 2.82 0.72 4.33 2.69 1.47 169.49%
DPS 0.00 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 0.5077 0.4742 0.4581 0.4559 0.4497 0.4421 0.4251 12.53%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.02 2.08 1.88 1.70 1.63 2.50 2.30 -
P/RPS 3.03 4.39 6.57 11.96 2.95 6.55 10.46 -56.12%
P/EPS 25.35 38.95 54.49 191.01 30.80 76.22 127.78 -65.88%
EY 3.94 2.57 1.84 0.52 3.25 1.31 0.78 193.53%
DY 0.00 0.00 0.00 0.00 1.84 0.00 0.00 -
P/NAPS 3.26 3.59 3.36 3.04 2.96 4.63 4.42 -18.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 -
Price 2.07 2.07 1.90 1.72 1.67 1.83 2.32 -
P/RPS 3.11 4.37 6.64 12.10 3.02 4.80 10.55 -55.60%
P/EPS 25.98 38.76 55.07 193.26 31.56 55.79 128.89 -65.52%
EY 3.85 2.58 1.82 0.52 3.17 1.79 0.78 189.05%
DY 0.00 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 3.34 3.57 3.39 3.07 3.04 3.39 4.46 -17.49%

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