[AYS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
01-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -86.17%
YoY- -60.95%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 118,818 4,091 2,174 3,434 65,972 64,089 49,500 78.98%
PBT 3,092 1,945 -457 1,600 11,921 9,344 10,504 -55.65%
Tax -1,020 -781 380 -416 -3,283 -2,904 -1,854 -32.78%
NP 2,072 1,164 -77 1,184 8,638 6,440 8,650 -61.32%
-
NP to SH 2,101 1,164 -77 1,184 8,560 6,461 8,778 -61.34%
-
Tax Rate 32.99% 40.15% - 26.00% 27.54% 31.08% 17.65% -
Total Cost 116,746 2,927 2,251 2,250 57,334 57,649 40,850 101.00%
-
Net Worth 6,284,156 0 0 0 208,864 198,274 192,018 916.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 11,128 - - -
Div Payout % - - - - 130.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 6,284,156 0 0 0 208,864 198,274 192,018 916.66%
NOSH 379,707 377,937 353,018 343,333 342,400 341,851 342,890 7.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.74% 28.45% -3.54% 34.48% 13.09% 10.05% 17.47% -
ROE 0.03% 0.00% 0.00% 0.00% 4.10% 3.26% 4.57% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.29 1.08 0.62 1.00 19.27 18.75 14.44 67.21%
EPS 30.85 0.26 -0.02 0.29 2.50 1.89 2.56 423.24%
DPS 0.00 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 16.55 0.00 0.00 0.00 0.61 0.58 0.56 850.00%
Adjusted Per Share Value based on latest NOSH - 343,333
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.39 0.98 0.52 0.82 15.77 15.32 11.83 78.96%
EPS 0.50 0.28 -0.02 0.28 2.05 1.54 2.10 -61.48%
DPS 0.00 0.00 0.00 0.00 2.66 0.00 0.00 -
NAPS 15.0174 0.00 0.00 0.00 0.4991 0.4738 0.4589 916.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.47 2.20 2.17 2.13 2.02 2.08 1.88 -
P/RPS 7.89 203.24 352.37 212.96 10.48 11.09 13.02 -28.32%
P/EPS 446.40 714.32 -9,948.71 617.65 80.80 110.05 73.44 231.97%
EY 0.22 0.14 -0.01 0.16 1.24 0.91 1.36 -70.21%
DY 0.00 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.15 0.00 0.00 0.00 3.31 3.59 3.36 -87.34%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 30/11/10 27/08/10 01/06/10 25/02/10 24/11/09 27/08/09 -
Price 1.00 2.43 2.32 2.23 2.07 2.07 1.90 -
P/RPS 3.20 224.49 376.73 222.96 10.74 11.04 13.16 -60.94%
P/EPS 180.73 788.99 -10,636.41 646.65 82.80 109.52 74.22 80.70%
EY 0.55 0.13 -0.01 0.15 1.21 0.91 1.35 -44.95%
DY 0.00 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 0.06 0.00 0.00 0.00 3.39 3.57 3.39 -93.15%

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