[AYS] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -41.16%
YoY- -4.59%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 31,318 44,603 35,125 27,262 35,900 42,105 38,890 -13.40%
PBT 8,598 13,326 8,251 5,787 9,478 11,379 10,322 -11.44%
Tax -3,496 -4,403 -2,518 -2,337 -3,615 -3,843 -3,593 -1.80%
NP 5,102 8,923 5,733 3,450 5,863 7,536 6,729 -16.80%
-
NP to SH 5,102 8,923 5,733 3,450 5,863 7,536 6,729 -16.80%
-
Tax Rate 40.66% 33.04% 30.52% 40.38% 38.14% 33.77% 34.81% -
Total Cost 26,216 35,680 29,392 23,812 30,037 34,569 32,161 -12.70%
-
Net Worth 136,777 150,541 136,825 131,264 135,030 134,346 126,737 5.19%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 102 10,264 - - 6,996 - 3,501 -90.47%
Div Payout % 2.01% 115.03% - - 119.33% - 52.03% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 136,777 150,541 136,825 131,264 135,030 134,346 126,737 5.19%
NOSH 68,388 68,427 68,412 68,725 69,964 69,972 70,020 -1.55%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.29% 20.01% 16.32% 12.65% 16.33% 17.90% 17.30% -
ROE 3.73% 5.93% 4.19% 2.63% 4.34% 5.61% 5.31% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 45.79 65.18 51.34 39.67 51.31 60.17 55.54 -12.04%
EPS 7.46 13.04 8.38 5.02 8.38 10.77 9.61 -15.49%
DPS 0.15 15.00 0.00 0.00 10.00 0.00 5.00 -90.28%
NAPS 2.00 2.20 2.00 1.91 1.93 1.92 1.81 6.86%
Adjusted Per Share Value based on latest NOSH - 68,725
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 7.48 10.66 8.39 6.51 8.58 10.06 9.29 -13.41%
EPS 1.22 2.13 1.37 0.82 1.40 1.80 1.61 -16.84%
DPS 0.02 2.45 0.00 0.00 1.67 0.00 0.84 -91.66%
NAPS 0.3269 0.3598 0.327 0.3137 0.3227 0.3211 0.3029 5.20%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.25 3.32 3.32 3.73 3.58 2.65 2.42 -
P/RPS 7.10 5.09 6.47 9.40 6.98 4.40 4.36 38.29%
P/EPS 43.56 25.46 39.62 74.30 42.72 24.61 25.18 43.96%
EY 2.30 3.93 2.52 1.35 2.34 4.06 3.97 -30.43%
DY 0.05 4.52 0.00 0.00 2.79 0.00 2.07 -91.58%
P/NAPS 1.63 1.51 1.66 1.95 1.85 1.38 1.34 13.91%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 11/11/02 01/10/02 30/05/02 26/02/02 27/11/01 28/08/01 -
Price 3.25 3.28 3.33 3.65 3.73 3.05 3.07 -
P/RPS 7.10 5.03 6.49 9.20 7.27 5.07 5.53 18.07%
P/EPS 43.56 25.15 39.74 72.71 44.51 28.32 31.95 22.88%
EY 2.30 3.98 2.52 1.38 2.25 3.53 3.13 -18.52%
DY 0.05 4.57 0.00 0.00 2.68 0.00 1.63 -90.13%
P/NAPS 1.63 1.49 1.67 1.91 1.93 1.59 1.70 -2.75%

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