[AYS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 14.15%
YoY- -15.56%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 444,391 310,843 141,178 562,508 416,175 279,931 125,050 132.33%
PBT 20,619 17,780 8,633 32,655 26,261 17,286 8,284 83.35%
Tax -4,941 -4,223 -2,242 -9,124 -5,642 -4,682 -2,241 69.15%
NP 15,678 13,557 6,391 23,531 20,619 12,604 6,043 88.48%
-
NP to SH 15,634 13,535 6,388 23,504 20,590 12,586 6,038 88.23%
-
Tax Rate 23.96% 23.75% 25.97% 27.94% 21.48% 27.09% 27.05% -
Total Cost 428,713 297,286 134,787 538,977 395,556 267,327 119,007 134.44%
-
Net Worth 273,900 270,096 266,292 262,488 254,880 247,271 243,467 8.14%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 9,510 5,706 - - -
Div Payout % - - - 40.46% 27.71% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 273,900 270,096 266,292 262,488 254,880 247,271 243,467 8.14%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.53% 4.36% 4.53% 4.18% 4.95% 4.50% 4.83% -
ROE 5.71% 5.01% 2.40% 8.95% 8.08% 5.09% 2.48% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 116.82 81.71 37.11 147.87 109.40 73.59 32.87 132.34%
EPS 4.11 3.56 1.68 6.18 5.41 3.31 1.59 88.02%
DPS 0.00 0.00 0.00 2.50 1.50 0.00 0.00 -
NAPS 0.72 0.71 0.70 0.69 0.67 0.65 0.64 8.14%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 106.20 74.28 33.74 134.42 99.45 66.90 29.88 132.35%
EPS 3.74 3.23 1.53 5.62 4.92 3.01 1.44 88.61%
DPS 0.00 0.00 0.00 2.27 1.36 0.00 0.00 -
NAPS 0.6545 0.6455 0.6364 0.6273 0.6091 0.5909 0.5818 8.14%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.335 0.40 0.39 0.38 0.435 0.50 0.615 -
P/RPS 0.29 0.49 1.05 0.26 0.40 0.68 1.87 -71.03%
P/EPS 8.15 11.24 23.23 6.15 8.04 15.11 38.75 -64.53%
EY 12.27 8.89 4.31 16.26 12.44 6.62 2.58 182.00%
DY 0.00 0.00 0.00 6.58 3.45 0.00 0.00 -
P/NAPS 0.47 0.56 0.56 0.55 0.65 0.77 0.96 -37.80%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 29/08/18 22/05/18 26/02/18 20/11/17 21/08/17 -
Price 0.37 0.37 0.395 0.395 0.42 0.495 0.555 -
P/RPS 0.32 0.45 1.06 0.27 0.38 0.67 1.69 -66.92%
P/EPS 9.00 10.40 23.52 6.39 7.76 14.96 34.97 -59.43%
EY 11.11 9.62 4.25 15.64 12.89 6.68 2.86 146.50%
DY 0.00 0.00 0.00 6.33 3.57 0.00 0.00 -
P/NAPS 0.51 0.52 0.56 0.57 0.63 0.76 0.87 -29.88%

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