[AYS] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 72.37%
YoY- 145.2%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 564,712 500,200 579,248 582,244 553,704 767,440 586,232 -0.62%
PBT 34,532 33,136 57,548 15,488 8,460 29,032 -11,540 -
Tax -8,968 -8,964 -14,504 -3,336 -3,448 -10,068 -4,704 11.34%
NP 25,564 24,172 43,044 12,152 5,012 18,964 -16,244 -
-
NP to SH 25,552 24,152 42,956 12,152 4,956 18,908 -16,284 -
-
Tax Rate 25.97% 27.05% 25.20% 21.54% 40.76% 34.68% - -
Total Cost 539,148 476,028 536,204 570,092 548,692 748,476 602,476 -1.83%
-
Net Worth 266,292 243,467 224,446 216,838 209,229 201,621 155,644 9.35%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 266,292 243,467 224,446 216,838 209,229 201,621 155,644 9.35%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 370,583 0.43%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.53% 4.83% 7.43% 2.09% 0.91% 2.47% -2.77% -
ROE 9.60% 9.92% 19.14% 5.60% 2.37% 9.38% -10.46% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 148.45 131.49 152.27 153.05 145.55 201.74 158.19 -1.05%
EPS 6.72 6.36 11.28 3.20 1.32 4.96 -4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.64 0.59 0.57 0.55 0.53 0.42 8.88%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 134.95 119.53 138.42 139.14 132.32 183.40 140.09 -0.62%
EPS 6.11 5.77 10.27 2.90 1.18 4.52 -3.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6364 0.5818 0.5364 0.5182 0.50 0.4818 0.3719 9.36%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.39 0.615 0.29 0.265 0.32 0.315 0.43 -
P/RPS 0.26 0.47 0.19 0.17 0.22 0.16 0.27 -0.62%
P/EPS 5.81 9.69 2.57 8.30 24.56 6.34 -9.79 -
EY 17.22 10.32 38.94 12.05 4.07 15.78 -10.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.96 0.49 0.46 0.58 0.59 1.02 -9.50%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 21/08/17 23/08/16 27/08/15 25/08/14 28/08/13 29/08/12 -
Price 0.395 0.555 0.29 0.215 0.34 0.29 0.36 -
P/RPS 0.27 0.42 0.19 0.14 0.23 0.14 0.23 2.70%
P/EPS 5.88 8.74 2.57 6.73 26.10 5.83 -8.19 -
EY 17.00 11.44 38.94 14.86 3.83 17.14 -12.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.87 0.49 0.38 0.62 0.55 0.86 -6.89%

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