[AYS] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 74.69%
YoY- -16.49%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 133,612 130,608 110,626 117,192 124,774 128,056 111,268 3.09%
PBT 25,666 24,436 18,642 21,074 28,076 31,268 27,204 -0.96%
Tax -7,914 -7,646 -5,940 -5,736 -9,710 -10,580 -8,726 -1.61%
NP 17,752 16,790 12,702 15,338 18,366 20,688 18,478 -0.66%
-
NP to SH 17,008 15,866 12,702 15,338 18,366 20,688 18,478 -1.37%
-
Tax Rate 30.83% 31.29% 31.86% 27.22% 34.58% 33.84% 32.08% -
Total Cost 115,860 113,818 97,924 101,854 106,408 107,368 92,790 3.76%
-
Net Worth 158,829 150,453 143,409 136,857 137,470 126,675 52,544 20.23%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 158,829 150,453 143,409 136,857 137,470 126,675 52,544 20.23%
NOSH 330,894 341,939 341,451 68,428 68,735 69,986 39,806 42.30%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.29% 12.86% 11.48% 13.09% 14.72% 16.16% 16.61% -
ROE 10.71% 10.55% 8.86% 11.21% 13.36% 16.33% 35.17% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 40.38 38.20 32.40 171.26 181.53 182.97 279.52 -27.55%
EPS 5.14 4.64 3.72 4.48 26.72 29.56 46.42 -30.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.44 0.42 2.00 2.00 1.81 1.32 -15.50%
Adjusted Per Share Value based on latest NOSH - 68,452
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.93 31.21 26.44 28.01 29.82 30.60 26.59 3.09%
EPS 4.06 3.79 3.04 3.67 4.39 4.94 4.42 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3796 0.3595 0.3427 0.3271 0.3285 0.3027 0.1256 20.23%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 1.75 1.38 2.03 3.13 3.32 2.42 0.00 -
P/RPS 4.33 3.61 6.27 1.83 1.83 1.32 0.00 -
P/EPS 34.05 29.74 54.57 13.96 12.43 8.19 0.00 -
EY 2.94 3.36 1.83 7.16 8.05 12.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.14 4.83 1.57 1.66 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 30/08/04 29/08/03 01/10/02 28/08/01 19/09/00 -
Price 1.65 1.53 1.77 3.03 3.33 3.07 2.83 -
P/RPS 4.09 4.01 5.46 1.77 1.83 1.68 1.01 26.23%
P/EPS 32.10 32.97 47.58 13.52 12.46 10.39 6.10 31.86%
EY 3.12 3.03 2.10 7.40 8.02 9.63 16.40 -24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.48 4.21 1.52 1.67 1.70 2.14 8.22%

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