[AYS] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -13.2%
YoY- 216.11%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 145,102 146,902 172,201 191,860 165,284 174,976 161,961 -7.07%
PBT 5,772 2,606 2,533 7,258 7,083 5,400 5,365 5.00%
Tax -1,236 -727 -657 -2,517 -1,628 -1,106 -1,487 -11.60%
NP 4,536 1,879 1,876 4,741 5,455 4,294 3,878 11.02%
-
NP to SH 4,503 1,874 1,862 4,727 5,446 4,291 3,885 10.35%
-
Tax Rate 21.41% 27.90% 25.94% 34.68% 22.98% 20.48% 27.72% -
Total Cost 140,566 145,023 170,325 187,119 159,829 170,682 158,083 -7.53%
-
Net Worth 209,229 205,425 205,425 201,621 201,621 167,383 159,350 19.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 3,804 - - 3,804 - -
Div Payout % - - 204.31% - - 88.65% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 209,229 205,425 205,425 201,621 201,621 167,383 159,350 19.92%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 370,583 1.76%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.13% 1.28% 1.09% 2.47% 3.30% 2.45% 2.39% -
ROE 2.15% 0.91% 0.91% 2.34% 2.70% 2.56% 2.44% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 38.14 38.62 45.27 50.43 43.45 46.00 43.70 -8.68%
EPS 1.18 0.49 0.49 1.24 1.47 1.16 1.05 8.10%
DPS 0.00 0.00 1.00 0.00 0.00 1.00 0.00 -
NAPS 0.55 0.54 0.54 0.53 0.53 0.44 0.43 17.84%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.68 35.11 41.15 45.85 39.50 41.81 38.70 -7.05%
EPS 1.08 0.45 0.44 1.13 1.30 1.03 0.93 10.49%
DPS 0.00 0.00 0.91 0.00 0.00 0.91 0.00 -
NAPS 0.50 0.4909 0.4909 0.4818 0.4818 0.40 0.3808 19.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.31 0.30 0.31 0.315 0.28 0.31 0.34 -
P/RPS 0.81 0.78 0.68 0.62 0.64 0.67 0.78 2.55%
P/EPS 26.19 60.90 63.33 25.35 19.56 27.48 32.43 -13.29%
EY 3.82 1.64 1.58 3.94 5.11 3.64 3.08 15.45%
DY 0.00 0.00 3.23 0.00 0.00 3.23 0.00 -
P/NAPS 0.56 0.56 0.57 0.59 0.53 0.70 0.79 -20.51%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 24/02/14 27/11/13 28/08/13 20/05/13 04/02/13 28/11/12 -
Price 0.305 0.315 0.305 0.29 0.37 0.30 0.31 -
P/RPS 0.80 0.82 0.67 0.58 0.85 0.65 0.71 8.28%
P/EPS 25.77 63.94 62.31 23.34 25.85 26.60 29.57 -8.76%
EY 3.88 1.56 1.60 4.28 3.87 3.76 3.38 9.64%
DY 0.00 0.00 3.28 0.00 0.00 3.33 0.00 -
P/NAPS 0.55 0.58 0.56 0.55 0.70 0.68 0.72 -16.44%

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