[AYS] QoQ Quarter Result on 31-Mar-2016 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -150.8%
YoY- -108.4%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 130,954 126,827 144,812 146,064 140,976 158,751 145,561 -6.77%
PBT 7,393 7,214 14,387 165 1,564 6,138 3,872 53.60%
Tax -1,919 -1,979 -3,626 -640 -615 -1,363 -834 73.85%
NP 5,474 5,235 10,761 -475 949 4,775 3,038 47.80%
-
NP to SH 5,469 5,238 10,739 -477 939 4,773 3,038 47.72%
-
Tax Rate 25.96% 27.43% 25.20% 387.88% 39.32% 22.21% 21.54% -
Total Cost 125,480 121,592 134,051 146,539 140,027 153,976 142,523 -8.10%
-
Net Worth 232,054 232,054 224,446 216,838 220,642 216,838 216,838 4.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 5,706 - - 3,804 - - -
Div Payout % - 108.94% - - 405.13% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 232,054 232,054 224,446 216,838 220,642 216,838 216,838 4.60%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.18% 4.13% 7.43% -0.33% 0.67% 3.01% 2.09% -
ROE 2.36% 2.26% 4.78% -0.22% 0.43% 2.20% 1.40% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.42 33.34 38.07 38.40 37.06 41.73 38.26 -6.77%
EPS 1.44 1.38 2.82 -0.13 0.25 1.25 0.80 47.70%
DPS 0.00 1.50 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.61 0.61 0.59 0.57 0.58 0.57 0.57 4.60%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.29 30.31 34.61 34.91 33.69 37.94 34.79 -6.79%
EPS 1.31 1.25 2.57 -0.11 0.22 1.14 0.73 47.41%
DPS 0.00 1.36 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.5545 0.5545 0.5364 0.5182 0.5273 0.5182 0.5182 4.59%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.325 0.365 0.29 0.285 0.285 0.265 0.265 -
P/RPS 0.94 1.09 0.76 0.74 0.77 0.64 0.69 22.77%
P/EPS 22.61 26.51 10.27 -227.29 115.46 21.12 33.18 -22.47%
EY 4.42 3.77 9.73 -0.44 0.87 4.73 3.01 29.04%
DY 0.00 4.11 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.53 0.60 0.49 0.50 0.49 0.46 0.46 9.85%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 22/11/16 23/08/16 18/05/16 23/02/16 23/11/15 27/08/15 -
Price 0.34 0.345 0.29 0.26 0.29 0.245 0.215 -
P/RPS 0.99 1.03 0.76 0.68 0.78 0.59 0.56 45.95%
P/EPS 23.65 25.06 10.27 -207.36 117.49 19.53 26.92 -8.23%
EY 4.23 3.99 9.73 -0.48 0.85 5.12 3.71 9.09%
DY 0.00 4.35 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.56 0.57 0.49 0.46 0.50 0.43 0.38 29.34%

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