[AYS] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -30.3%
YoY- 3642.47%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 543,278 608,624 552,200 728,122 617,038 0 11,216 85.91%
PBT 43,202 20,020 10,286 19,582 4,960 0 2,286 59.94%
Tax -11,210 -4,394 -3,406 -6,348 -5,326 0 -72 124.04%
NP 31,992 15,626 6,880 13,234 -366 0 2,214 53.23%
-
NP to SH 31,954 15,622 6,832 13,178 -372 0 2,214 53.20%
-
Tax Rate 25.95% 21.95% 33.11% 32.42% 107.38% - 3.15% -
Total Cost 511,286 592,998 545,320 714,888 617,404 0 9,002 90.70%
-
Net Worth 232,054 216,838 209,229 205,425 159,350 0 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Div 11,412 - - 7,608 - - - -
Div Payout % 35.72% - - 57.74% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 232,054 216,838 209,229 205,425 159,350 0 0 -
NOSH 380,418 380,418 380,418 380,418 370,583 195,555 348,317 1.41%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin 5.89% 2.57% 1.25% 1.82% -0.06% 0.00% 19.74% -
ROE 13.77% 7.20% 3.27% 6.41% -0.23% 0.00% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 142.81 159.99 145.16 191.40 166.50 0.00 3.22 83.31%
EPS 8.40 4.10 1.80 3.46 -0.10 0.00 0.52 55.98%
DPS 3.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.61 0.57 0.55 0.54 0.43 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 129.83 145.44 131.96 174.00 147.45 0.00 2.68 85.91%
EPS 7.64 3.73 1.63 3.15 -0.09 0.00 0.53 53.17%
DPS 2.73 0.00 0.00 1.82 0.00 0.00 0.00 -
NAPS 0.5545 0.5182 0.50 0.4909 0.3808 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 0.365 0.265 0.33 0.31 0.34 0.305 2.17 -
P/RPS 0.26 0.17 0.23 0.16 0.20 0.00 67.39 -58.85%
P/EPS 4.35 6.45 18.37 8.95 -338.70 0.00 341.39 -50.20%
EY 23.01 15.50 5.44 11.17 -0.30 0.00 0.29 101.16%
DY 8.22 0.00 0.00 6.45 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.60 0.57 0.79 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 22/11/16 23/11/15 11/11/14 27/11/13 28/11/12 14/10/11 27/08/10 -
Price 0.345 0.245 0.29 0.305 0.31 0.305 2.32 -
P/RPS 0.24 0.15 0.20 0.16 0.19 0.00 72.05 -59.81%
P/EPS 4.11 5.97 16.15 8.80 -308.82 0.00 364.99 -51.17%
EY 24.35 16.76 6.19 11.36 -0.32 0.00 0.27 105.32%
DY 8.70 0.00 0.00 6.56 0.00 0.00 0.00 -
P/NAPS 0.57 0.43 0.53 0.56 0.72 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