[AYS] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 97.97%
YoY- 216.11%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Revenue 579,248 582,244 553,704 767,440 586,232 0 13,736 81.88%
PBT 57,548 15,488 8,460 29,032 -11,540 0 6,400 42.06%
Tax -14,504 -3,336 -3,448 -10,068 -4,704 0 -1,664 41.36%
NP 43,044 12,152 5,012 18,964 -16,244 0 4,736 42.31%
-
NP to SH 42,956 12,152 4,956 18,908 -16,284 0 4,736 42.26%
-
Tax Rate 25.20% 21.54% 40.76% 34.68% - - 26.00% -
Total Cost 536,204 570,092 548,692 748,476 602,476 0 9,000 92.21%
-
Net Worth 224,446 216,838 209,229 201,621 155,644 0 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Net Worth 224,446 216,838 209,229 201,621 155,644 0 0 -
NOSH 380,418 380,418 380,418 380,418 370,583 236,363 343,333 1.65%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
NP Margin 7.43% 2.09% 0.91% 2.47% -2.77% 0.00% 34.48% -
ROE 19.14% 5.60% 2.37% 9.38% -10.46% 0.00% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 152.27 153.05 145.55 201.74 158.19 0.00 4.00 78.93%
EPS 11.28 3.20 1.32 4.96 -4.40 0.00 1.16 43.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.55 0.53 0.42 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 138.42 139.14 132.32 183.40 140.09 0.00 3.28 81.90%
EPS 10.27 2.90 1.18 4.52 -3.89 0.00 1.13 42.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5364 0.5182 0.50 0.4818 0.3719 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 -
Price 0.29 0.265 0.32 0.315 0.43 0.305 2.13 -
P/RPS 0.19 0.17 0.22 0.16 0.27 0.00 53.24 -59.38%
P/EPS 2.57 8.30 24.56 6.34 -9.79 0.00 154.41 -48.04%
EY 38.94 12.05 4.07 15.78 -10.22 0.00 0.65 92.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.58 0.59 1.02 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 23/08/16 27/08/15 25/08/14 28/08/13 29/08/12 20/07/11 01/06/10 -
Price 0.29 0.215 0.34 0.29 0.36 0.305 2.23 -
P/RPS 0.19 0.14 0.23 0.14 0.23 0.00 55.74 -59.68%
P/EPS 2.57 6.73 26.10 5.83 -8.19 0.00 161.66 -48.42%
EY 38.94 14.86 3.83 17.14 -12.21 0.00 0.62 93.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.62 0.55 0.86 0.00 0.00 -

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