[AYS] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -56.72%
YoY- -8.85%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 37,403 29,403 29,656 30,561 36,456 28,848 28,162 20.88%
PBT 8,462 4,371 3,322 5,132 8,359 3,859 3,211 91.12%
Tax -2,596 -1,361 -1,033 -2,849 -2,595 -1,328 -2,402 5.32%
NP 5,866 3,010 2,289 2,283 5,764 2,531 809 275.98%
-
NP to SH 5,629 2,875 2,217 2,338 5,402 2,531 809 265.76%
-
Tax Rate 30.68% 31.14% 31.10% 55.51% 31.04% 34.41% 74.81% -
Total Cost 31,537 26,393 27,367 28,278 30,692 26,317 27,353 9.98%
-
Net Worth 159,876 158,620 162,138 154,720 150,435 143,651 144,945 6.77%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 9,926 - - - 6,741 -
Div Payout % - - 447.76% - - - 833.33% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 159,876 158,620 162,138 154,720 150,435 143,651 144,945 6.77%
NOSH 333,076 330,459 330,895 343,823 341,898 342,027 337,083 -0.79%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.68% 10.24% 7.72% 7.47% 15.81% 8.77% 2.87% -
ROE 3.52% 1.81% 1.37% 1.51% 3.59% 1.76% 0.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.23 8.90 8.96 8.89 10.66 8.43 8.35 21.90%
EPS 1.69 0.87 0.67 0.68 1.58 0.74 0.24 268.69%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 0.48 0.48 0.49 0.45 0.44 0.42 0.43 7.63%
Adjusted Per Share Value based on latest NOSH - 343,823
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.94 7.03 7.09 7.30 8.71 6.89 6.73 20.90%
EPS 1.35 0.69 0.53 0.56 1.29 0.60 0.19 270.91%
DPS 0.00 0.00 2.37 0.00 0.00 0.00 1.61 -
NAPS 0.3821 0.3791 0.3875 0.3697 0.3595 0.3433 0.3464 6.77%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.75 1.38 1.25 1.50 1.38 1.30 1.52 -
P/RPS 15.58 15.51 13.95 16.88 12.94 15.41 18.19 -9.83%
P/EPS 103.55 158.62 186.57 220.59 87.34 175.68 633.33 -70.19%
EY 0.97 0.63 0.54 0.45 1.14 0.57 0.16 233.58%
DY 0.00 0.00 2.40 0.00 0.00 0.00 1.32 -
P/NAPS 3.65 2.88 2.55 3.33 3.14 3.10 3.53 2.25%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 27/02/06 24/11/05 25/08/05 30/05/05 28/02/05 -
Price 1.65 1.52 1.50 1.37 1.53 1.20 1.47 -
P/RPS 14.69 17.08 16.74 15.41 14.35 14.23 17.60 -11.38%
P/EPS 97.63 174.71 223.88 201.47 96.84 162.16 612.50 -70.70%
EY 1.02 0.57 0.45 0.50 1.03 0.62 0.16 244.97%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.36 -
P/NAPS 3.44 3.17 3.06 3.04 3.48 2.86 3.42 0.39%

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