[AYS] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
04-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 1571.33%
YoY- -65.86%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
Revenue 593,717 548,902 681,284 644,660 530,794 12,932 350,889 11.08%
PBT 15,432 3,933 16,530 10,506 22,104 4,117 16,297 -1.08%
Tax -3,749 -2,054 -5,201 -5,025 -6,082 -1,089 -4,259 -2.51%
NP 11,682 1,878 11,329 5,481 16,021 3,028 12,038 -0.59%
-
NP to SH 11,666 1,838 11,285 5,473 16,030 3,028 12,085 -0.70%
-
Tax Rate 24.29% 52.22% 31.46% 47.83% 27.52% 26.45% 26.13% -
Total Cost 582,034 547,024 669,954 639,178 514,773 9,904 338,851 11.41%
-
Net Worth 220,642 209,229 205,425 167,383 124,690 0 6,016,994 -48.35%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
Div 5,072 - 5,072 5,072 - - - -
Div Payout % 43.48% - 44.95% 92.67% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
Net Worth 220,642 209,229 205,425 167,383 124,690 0 6,016,994 -48.35%
NOSH 380,418 380,418 380,418 380,418 6,809 357,972 363,564 0.90%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
NP Margin 1.97% 0.34% 1.66% 0.85% 3.02% 23.41% 3.43% -
ROE 5.29% 0.88% 5.49% 3.27% 12.86% 0.00% 0.20% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
RPS 156.07 144.29 179.09 169.46 7,794.38 3.61 96.51 10.08%
EPS 3.07 0.48 2.96 1.48 235.40 0.69 177.46 -55.55%
DPS 1.33 0.00 1.33 1.33 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.54 0.44 18.31 0.00 16.55 -48.82%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
RPS 141.88 131.17 162.81 154.06 126.85 3.09 83.85 11.08%
EPS 2.79 0.44 2.70 1.31 3.83 0.72 2.89 -0.70%
DPS 1.21 0.00 1.21 1.21 0.00 0.00 0.00 -
NAPS 0.5273 0.50 0.4909 0.40 0.298 0.00 14.3789 -48.35%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/12/10 -
Price 0.285 0.27 0.30 0.31 0.31 2.20 2.47 -
P/RPS 0.18 0.19 0.17 0.18 0.00 60.90 2.56 -41.17%
P/EPS 9.29 55.86 10.11 21.55 0.00 260.09 74.31 -34.00%
EY 10.76 1.79 9.89 4.64 0.00 0.38 1.35 51.42%
DY 4.68 0.00 4.44 4.30 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.56 0.70 0.02 0.00 0.15 26.69%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
Date 23/02/16 17/02/15 24/02/14 04/02/13 07/05/12 30/11/10 23/02/11 -
Price 0.29 0.265 0.315 0.30 0.31 2.43 1.00 -
P/RPS 0.19 0.18 0.18 0.18 0.00 67.27 1.04 -28.80%
P/EPS 9.46 54.83 10.62 20.85 0.00 287.28 30.08 -20.64%
EY 10.58 1.82 9.42 4.80 0.00 0.35 3.32 26.07%
DY 4.60 0.00 4.23 4.44 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.58 0.68 0.02 0.00 0.06 52.77%

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