[AYS] QoQ TTM Result on 30-Jun-2019 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -33.74%
YoY- -56.27%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 768,212 730,468 668,040 641,693 599,347 590,724 593,060 18.81%
PBT -7,779 -7,483 354 14,498 21,127 27,013 33,149 -
Tax -1,342 -938 -1,969 -4,062 -5,381 -8,423 -8,665 -71.12%
NP -9,121 -8,421 -1,615 10,436 15,746 18,590 24,484 -
-
NP to SH -10,522 -7,237 -872 10,432 15,743 18,548 24,453 -
-
Tax Rate - - 556.21% 28.02% 25.47% 31.18% 26.14% -
Total Cost 777,333 738,889 669,655 631,257 583,601 572,134 568,576 23.15%
-
Net Worth 258,684 262,488 270,096 273,900 273,900 273,900 270,096 -2.83%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 3,804 3,804 3,804 3,804 3,804 9,510 -
Div Payout % - 0.00% 0.00% 36.47% 24.16% 20.51% 38.89% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 258,684 262,488 270,096 273,900 273,900 273,900 270,096 -2.83%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -1.19% -1.15% -0.24% 1.63% 2.63% 3.15% 4.13% -
ROE -4.07% -2.76% -0.32% 3.81% 5.75% 6.77% 9.05% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 201.94 192.02 175.61 168.68 157.55 155.28 155.90 18.80%
EPS -2.77 -1.90 -0.23 2.74 4.14 4.88 6.43 -
DPS 0.00 1.00 1.00 1.00 1.00 1.00 2.50 -
NAPS 0.68 0.69 0.71 0.72 0.72 0.72 0.71 -2.83%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 183.58 174.56 159.64 153.35 143.23 141.17 141.72 18.81%
EPS -2.51 -1.73 -0.21 2.49 3.76 4.43 5.84 -
DPS 0.00 0.91 0.91 0.91 0.91 0.91 2.27 -
NAPS 0.6182 0.6273 0.6455 0.6545 0.6545 0.6545 0.6455 -2.83%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.135 0.285 0.295 0.31 0.33 0.335 0.40 -
P/RPS 0.07 0.15 0.17 0.18 0.21 0.22 0.26 -58.27%
P/EPS -4.88 -14.98 -128.70 11.30 7.97 6.87 6.22 -
EY -20.49 -6.68 -0.78 8.85 12.54 14.55 16.07 -
DY 0.00 3.51 3.39 3.23 3.03 2.99 6.25 -
P/NAPS 0.20 0.41 0.42 0.43 0.46 0.47 0.56 -49.63%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 25/02/20 26/11/19 27/08/19 30/05/19 26/02/19 23/11/18 -
Price 0.17 0.26 0.295 0.30 0.305 0.37 0.37 -
P/RPS 0.08 0.14 0.17 0.18 0.19 0.24 0.24 -51.89%
P/EPS -6.15 -13.67 -128.70 10.94 7.37 7.59 5.76 -
EY -16.27 -7.32 -0.78 9.14 13.57 13.18 17.37 -
DY 0.00 3.85 3.39 3.33 3.28 2.70 6.76 -
P/NAPS 0.25 0.38 0.42 0.42 0.42 0.51 0.52 -38.60%

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