[AYS] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -42.82%
YoY- -12.98%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 43,044 35,087 23,509 31,318 44,603 35,125 27,262 35.55%
PBT 13,773 7,379 3,158 8,598 13,326 8,251 5,787 78.16%
Tax -5,097 -1,905 -963 -3,496 -4,403 -2,518 -2,337 68.09%
NP 8,676 5,474 2,195 5,102 8,923 5,733 3,450 84.82%
-
NP to SH 9,535 5,474 2,195 5,102 8,923 5,733 3,450 96.81%
-
Tax Rate 37.01% 25.82% 30.49% 40.66% 33.04% 30.52% 40.38% -
Total Cost 34,368 29,613 21,314 26,216 35,680 29,392 23,812 27.68%
-
Net Worth 136,857 136,905 136,747 136,777 150,541 136,825 131,264 2.81%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 102 10,264 - - -
Div Payout % - - - 2.01% 115.03% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 136,857 136,905 136,747 136,777 150,541 136,825 131,264 2.81%
NOSH 68,428 68,452 68,373 68,388 68,427 68,412 68,725 -0.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 20.16% 15.60% 9.34% 16.29% 20.01% 16.32% 12.65% -
ROE 6.97% 4.00% 1.61% 3.73% 5.93% 4.19% 2.63% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 62.90 51.26 34.38 45.79 65.18 51.34 39.67 35.93%
EPS 2.54 1.60 3.21 7.46 13.04 8.38 5.02 -36.47%
DPS 0.00 0.00 0.00 0.15 15.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.20 2.00 1.91 3.11%
Adjusted Per Share Value based on latest NOSH - 68,388
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.29 8.38 5.62 7.48 10.66 8.39 6.51 35.65%
EPS 2.28 1.31 0.52 1.22 2.13 1.37 0.82 97.61%
DPS 0.00 0.00 0.00 0.02 2.45 0.00 0.00 -
NAPS 0.3271 0.3272 0.3268 0.3269 0.3598 0.327 0.3137 2.82%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.80 3.13 3.28 3.25 3.32 3.32 3.73 -
P/RPS 4.45 6.11 9.54 7.10 5.09 6.47 9.40 -39.23%
P/EPS 20.09 39.14 102.17 43.56 25.46 39.62 74.30 -58.15%
EY 4.98 2.55 0.98 2.30 3.93 2.52 1.35 138.55%
DY 0.00 0.00 0.00 0.05 4.52 0.00 0.00 -
P/NAPS 1.40 1.57 1.64 1.63 1.51 1.66 1.95 -19.80%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 29/05/03 26/02/03 11/11/02 01/10/02 30/05/02 -
Price 2.87 3.03 3.17 3.25 3.28 3.33 3.65 -
P/RPS 4.56 5.91 9.22 7.10 5.03 6.49 9.20 -37.34%
P/EPS 20.60 37.89 98.74 43.56 25.15 39.74 72.71 -56.83%
EY 4.86 2.64 1.01 2.30 3.98 2.52 1.38 131.29%
DY 0.00 0.00 0.00 0.05 4.57 0.00 0.00 -
P/NAPS 1.44 1.52 1.59 1.63 1.49 1.67 1.91 -17.14%

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