[AYS] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -26.4%
YoY- 27.21%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,174 3,434 65,972 64,089 49,500 48,441 54,641 -88.41%
PBT -457 1,600 11,921 9,344 10,504 5,228 8,359 -
Tax 380 -416 -3,283 -2,904 -1,854 -1,918 -2,697 -
NP -77 1,184 8,638 6,440 8,650 3,310 5,662 -
-
NP to SH -77 1,184 8,560 6,461 8,778 3,032 6,864 -
-
Tax Rate - 26.00% 27.54% 31.08% 17.65% 36.69% 32.26% -
Total Cost 2,251 2,250 57,334 57,649 40,850 45,131 48,979 -87.24%
-
Net Worth 0 0 208,864 198,274 192,018 190,777 187,820 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 11,128 - - - 10,244 -
Div Payout % - - 130.00% - - - 149.25% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 0 0 208,864 198,274 192,018 190,777 187,820 -
NOSH 353,018 343,333 342,400 341,851 342,890 340,674 341,492 2.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -3.54% 34.48% 13.09% 10.05% 17.47% 6.83% 10.36% -
ROE 0.00% 0.00% 4.10% 3.26% 4.57% 1.59% 3.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.62 1.00 19.27 18.75 14.44 14.22 16.00 -88.61%
EPS -0.02 0.29 2.50 1.89 2.56 0.89 2.01 -
DPS 0.00 0.00 3.25 0.00 0.00 0.00 3.00 -
NAPS 0.00 0.00 0.61 0.58 0.56 0.56 0.55 -
Adjusted Per Share Value based on latest NOSH - 341,851
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.52 0.82 15.77 15.32 11.83 11.58 13.06 -88.40%
EPS -0.02 0.28 2.05 1.54 2.10 0.72 1.64 -
DPS 0.00 0.00 2.66 0.00 0.00 0.00 2.45 -
NAPS 0.00 0.00 0.4991 0.4738 0.4589 0.4559 0.4488 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.17 2.13 2.02 2.08 1.88 1.70 1.63 -
P/RPS 352.37 212.96 10.48 11.09 13.02 11.96 10.19 968.32%
P/EPS -9,948.71 617.65 80.80 110.05 73.44 191.01 81.09 -
EY -0.01 0.16 1.24 0.91 1.36 0.52 1.23 -
DY 0.00 0.00 1.61 0.00 0.00 0.00 1.84 -
P/NAPS 0.00 0.00 3.31 3.59 3.36 3.04 2.96 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 01/06/10 25/02/10 24/11/09 27/08/09 01/06/09 24/02/09 -
Price 2.32 2.23 2.07 2.07 1.90 1.72 1.67 -
P/RPS 376.73 222.96 10.74 11.04 13.16 12.10 10.44 999.18%
P/EPS -10,636.41 646.65 82.80 109.52 74.22 193.26 83.08 -
EY -0.01 0.15 1.21 0.91 1.35 0.52 1.20 -
DY 0.00 0.00 1.57 0.00 0.00 0.00 1.80 -
P/NAPS 0.00 0.00 3.39 3.57 3.39 3.07 3.04 -

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