[AYS] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 74.19%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,389 25,924 35,400 43,044 35,087 23,509 31,318 -4.15%
PBT 5,905 3,416 10,391 13,773 7,379 3,158 8,598 -22.17%
Tax -1,761 -1,209 -4,448 -5,097 -1,905 -963 -3,496 -36.71%
NP 4,144 2,207 5,943 8,676 5,474 2,195 5,102 -12.95%
-
NP to SH 4,144 2,207 5,943 9,535 5,474 2,195 5,102 -12.95%
-
Tax Rate 29.82% 35.39% 42.81% 37.01% 25.82% 30.49% 40.66% -
Total Cost 25,245 23,717 29,457 34,368 29,613 21,314 26,216 -2.48%
-
Net Worth 143,841 138,706 136,842 136,857 136,905 136,747 136,777 3.41%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 5,131 - - - 102 -
Div Payout % - - 86.35% - - - 2.01% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 143,841 138,706 136,842 136,857 136,905 136,747 136,777 3.41%
NOSH 342,479 68,328 68,421 68,428 68,452 68,373 68,388 192.99%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.10% 8.51% 16.79% 20.16% 15.60% 9.34% 16.29% -
ROE 2.88% 1.59% 4.34% 6.97% 4.00% 1.61% 3.73% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.58 37.94 51.74 62.90 51.26 34.38 45.79 -67.28%
EPS 1.21 3.23 1.74 2.54 1.60 3.21 7.46 -70.29%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.15 -
NAPS 0.42 2.03 2.00 2.00 2.00 2.00 2.00 -64.70%
Adjusted Per Share Value based on latest NOSH - 68,428
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.02 6.20 8.46 10.29 8.38 5.62 7.48 -4.14%
EPS 0.99 0.53 1.42 2.28 1.31 0.52 1.22 -13.01%
DPS 0.00 0.00 1.23 0.00 0.00 0.00 0.02 -
NAPS 0.3437 0.3315 0.327 0.3271 0.3272 0.3268 0.3269 3.40%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.03 2.75 2.90 2.80 3.13 3.28 3.25 -
P/RPS 23.66 7.25 5.61 4.45 6.11 9.54 7.10 123.26%
P/EPS 167.77 85.14 33.39 20.09 39.14 102.17 43.56 145.90%
EY 0.60 1.17 3.00 4.98 2.55 0.98 2.30 -59.20%
DY 0.00 0.00 2.59 0.00 0.00 0.00 0.05 -
P/NAPS 4.83 1.35 1.45 1.40 1.57 1.64 1.63 106.43%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 27/05/04 26/02/04 20/11/03 29/08/03 29/05/03 26/02/03 -
Price 1.77 2.67 2.85 2.87 3.03 3.17 3.25 -
P/RPS 20.63 7.04 5.51 4.56 5.91 9.22 7.10 103.75%
P/EPS 146.28 82.66 32.81 20.60 37.89 98.74 43.56 124.41%
EY 0.68 1.21 3.05 4.86 2.64 1.01 2.30 -55.65%
DY 0.00 0.00 2.63 0.00 0.00 0.00 0.05 -
P/NAPS 4.21 1.32 1.43 1.44 1.52 1.59 1.63 88.35%

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