[AYS] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
14-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -35.65%
YoY- -80.6%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 411,243 264,685 127,452 118,818 122,909 125,083 128,517 117.30%
PBT 6,298 9,002 2,720 3,092 5,037 4,580 6,180 1.27%
Tax -2,929 -1,753 -606 -1,020 -1,801 -1,421 -1,837 36.52%
NP 3,369 7,249 2,114 2,072 3,236 3,159 4,343 -15.58%
-
NP to SH 3,369 7,259 2,125 2,101 3,265 3,188 4,372 -15.96%
-
Tax Rate 46.51% 19.47% 22.28% 32.99% 35.76% 31.03% 29.72% -
Total Cost 407,874 257,436 125,338 116,746 119,673 121,924 124,174 121.12%
-
Net Worth 155,644 159,285 124,695 0 0 0 6,284,156 -91.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 155,644 159,285 124,695 0 0 0 6,284,156 -91.52%
NOSH 370,583 379,251 6,810 116,521 113,125 115,110 379,707 -1.60%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.82% 2.74% 1.66% 1.74% 2.63% 2.53% 3.38% -
ROE 2.16% 4.56% 1.70% 0.00% 0.00% 0.00% 0.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 110.97 69.79 1,871.48 101.97 108.65 34.04 33.85 120.84%
EPS 0.91 1.91 31.20 1.80 2.89 0.87 1.15 -14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 18.31 0.00 0.00 0.00 16.55 -91.38%
Adjusted Per Share Value based on latest NOSH - 116,521
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 98.28 63.25 30.46 28.39 29.37 29.89 30.71 117.31%
EPS 0.81 1.73 0.51 0.50 0.78 0.76 1.04 -15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3719 0.3806 0.298 0.00 0.00 0.00 15.0174 -91.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.31 0.31 0.305 0.305 0.305 2.47 -
P/RPS 0.39 0.44 0.02 0.30 0.28 0.90 7.30 -85.84%
P/EPS 47.30 16.20 0.99 16.92 10.57 35.16 214.52 -63.53%
EY 2.11 6.17 100.65 5.91 9.46 2.84 0.47 172.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.74 0.02 0.00 0.00 0.00 0.15 259.34%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 07/05/12 14/10/11 20/07/11 03/05/11 23/02/11 -
Price 0.36 0.46 0.31 0.305 0.305 0.305 1.00 -
P/RPS 0.32 0.66 0.02 0.30 0.28 0.90 2.95 -77.28%
P/EPS 39.60 24.03 0.99 16.92 10.57 35.16 86.85 -40.78%
EY 2.53 4.16 100.65 5.91 9.46 2.84 1.15 69.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.10 0.02 0.00 0.00 0.00 0.06 491.02%

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