[AYS] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 29.68%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 33,780 34,076 37,403 29,403 29,656 30,561 36,456 -4.94%
PBT 3,931 5,936 8,462 4,371 3,322 5,132 8,359 -39.44%
Tax -688 -2,033 -2,596 -1,361 -1,033 -2,849 -2,595 -58.63%
NP 3,243 3,903 5,866 3,010 2,289 2,283 5,764 -31.77%
-
NP to SH 3,193 3,503 5,629 2,875 2,217 2,338 5,402 -29.50%
-
Tax Rate 17.50% 34.25% 30.68% 31.14% 31.10% 55.51% 31.04% -
Total Cost 30,537 30,173 31,537 26,393 27,367 28,278 30,692 -0.33%
-
Net Worth 171,666 168,281 159,876 158,620 162,138 154,720 150,435 9.17%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,158 - - - 9,926 - - -
Div Payout % 349.46% - - - 447.76% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 171,666 168,281 159,876 158,620 162,138 154,720 150,435 9.17%
NOSH 343,333 343,431 333,076 330,459 330,895 343,823 341,898 0.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.60% 11.45% 15.68% 10.24% 7.72% 7.47% 15.81% -
ROE 1.86% 2.08% 3.52% 1.81% 1.37% 1.51% 3.59% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.84 9.92 11.23 8.90 8.96 8.89 10.66 -5.18%
EPS 0.93 1.02 1.69 0.87 0.67 0.68 1.58 -29.69%
DPS 3.25 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.50 0.49 0.48 0.48 0.49 0.45 0.44 8.87%
Adjusted Per Share Value based on latest NOSH - 330,459
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.07 8.14 8.94 7.03 7.09 7.30 8.71 -4.94%
EPS 0.76 0.84 1.35 0.69 0.53 0.56 1.29 -29.65%
DPS 2.67 0.00 0.00 0.00 2.37 0.00 0.00 -
NAPS 0.4102 0.4021 0.3821 0.3791 0.3875 0.3697 0.3595 9.16%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.05 1.68 1.75 1.38 1.25 1.50 1.38 -
P/RPS 20.84 16.93 15.58 15.51 13.95 16.88 12.94 37.27%
P/EPS 220.43 164.71 103.55 158.62 186.57 220.59 87.34 85.05%
EY 0.45 0.61 0.97 0.63 0.54 0.45 1.14 -46.09%
DY 1.59 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 4.10 3.43 3.65 2.88 2.55 3.33 3.14 19.40%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/05/07 27/11/06 29/08/06 29/05/06 27/02/06 24/11/05 25/08/05 -
Price 2.23 1.92 1.65 1.52 1.50 1.37 1.53 -
P/RPS 22.67 19.35 14.69 17.08 16.74 15.41 14.35 35.53%
P/EPS 239.78 188.24 97.63 174.71 223.88 201.47 96.84 82.72%
EY 0.42 0.53 1.02 0.57 0.45 0.50 1.03 -44.92%
DY 1.46 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 4.46 3.92 3.44 3.17 3.06 3.04 3.48 17.93%

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