[AYS] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -38.1%
YoY- -73.1%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 36,456 28,848 28,162 25,966 29,389 25,924 35,400 1.98%
PBT 8,359 3,859 3,211 3,657 5,905 3,416 10,391 -13.51%
Tax -2,595 -1,328 -2,402 -929 -1,761 -1,209 -4,448 -30.20%
NP 5,764 2,531 809 2,728 4,144 2,207 5,943 -2.02%
-
NP to SH 5,402 2,531 809 2,565 4,144 2,207 5,943 -6.17%
-
Tax Rate 31.04% 34.41% 74.81% 25.40% 29.82% 35.39% 42.81% -
Total Cost 30,692 26,317 27,353 23,238 25,245 23,717 29,457 2.77%
-
Net Worth 150,435 143,651 144,945 137,868 143,841 138,706 136,842 6.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,741 - - - 5,131 -
Div Payout % - - 833.33% - - - 86.35% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 150,435 143,651 144,945 137,868 143,841 138,706 136,842 6.52%
NOSH 341,898 342,027 337,083 320,624 342,479 68,328 68,421 192.57%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 15.81% 8.77% 2.87% 10.51% 14.10% 8.51% 16.79% -
ROE 3.59% 1.76% 0.56% 1.86% 2.88% 1.59% 4.34% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.66 8.43 8.35 8.10 8.58 37.94 51.74 -65.15%
EPS 1.58 0.74 0.24 0.80 1.21 3.23 1.74 -6.23%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 7.50 -
NAPS 0.44 0.42 0.43 0.43 0.42 2.03 2.00 -63.59%
Adjusted Per Share Value based on latest NOSH - 320,624
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.71 6.89 6.73 6.21 7.02 6.20 8.46 1.96%
EPS 1.29 0.60 0.19 0.61 0.99 0.53 1.42 -6.20%
DPS 0.00 0.00 1.61 0.00 0.00 0.00 1.23 -
NAPS 0.3595 0.3433 0.3464 0.3295 0.3437 0.3315 0.327 6.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.38 1.30 1.52 1.62 2.03 2.75 2.90 -
P/RPS 12.94 15.41 18.19 20.00 23.66 7.25 5.61 74.66%
P/EPS 87.34 175.68 633.33 202.50 167.77 85.14 33.39 89.95%
EY 1.14 0.57 0.16 0.49 0.60 1.17 3.00 -47.56%
DY 0.00 0.00 1.32 0.00 0.00 0.00 2.59 -
P/NAPS 3.14 3.10 3.53 3.77 4.83 1.35 1.45 67.46%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 28/02/05 29/11/04 30/08/04 27/05/04 26/02/04 -
Price 1.53 1.20 1.47 1.58 1.77 2.67 2.85 -
P/RPS 14.35 14.23 17.60 19.51 20.63 7.04 5.51 89.40%
P/EPS 96.84 162.16 612.50 197.50 146.28 82.66 32.81 105.89%
EY 1.03 0.62 0.16 0.51 0.68 1.21 3.05 -51.53%
DY 0.00 0.00 1.36 0.00 0.00 0.00 2.63 -
P/NAPS 3.48 2.86 3.42 3.67 4.21 1.32 1.43 81.02%

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