[AYS] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -7.53%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 193,764 135,512 110,148 117,612 115,392 103,696 94,036 12.79%
PBT 20,912 14,696 12,608 17,484 15,436 13,664 12,632 8.75%
Tax -7,672 -3,488 -3,748 -5,444 -5,312 -4,836 -3,852 12.15%
NP 13,240 11,208 8,860 12,040 10,124 8,828 8,780 7.07%
-
NP to SH 12,128 9,292 8,352 11,500 10,124 8,828 8,780 5.52%
-
Tax Rate 36.69% 23.73% 29.73% 31.14% 34.41% 35.39% 30.49% -
Total Cost 180,524 124,304 101,288 105,572 105,268 94,868 85,256 13.30%
-
Net Worth 190,777 181,057 171,147 158,620 143,651 138,706 136,747 5.70%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 190,777 181,057 171,147 158,620 143,651 138,706 136,747 5.70%
NOSH 340,674 341,617 342,295 330,459 342,027 68,328 68,373 30.65%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.83% 8.27% 8.04% 10.24% 8.77% 8.51% 9.34% -
ROE 6.36% 5.13% 4.88% 7.25% 7.05% 6.36% 6.42% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 56.88 39.67 32.18 35.59 33.74 151.76 137.53 -13.67%
EPS 3.56 2.72 2.44 3.48 2.96 12.92 12.84 -19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.53 0.50 0.48 0.42 2.03 2.00 -19.10%
Adjusted Per Share Value based on latest NOSH - 330,459
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 46.30 32.38 26.32 28.11 27.58 24.78 22.47 12.79%
EPS 2.90 2.22 2.00 2.75 2.42 2.11 2.10 5.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4559 0.4327 0.409 0.3791 0.3433 0.3315 0.3268 5.70%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.70 2.43 1.97 1.38 1.30 2.75 3.28 -
P/RPS 2.99 6.13 6.12 3.88 3.85 1.81 2.38 3.87%
P/EPS 47.75 89.34 80.74 39.66 43.92 21.28 25.54 10.98%
EY 2.09 1.12 1.24 2.52 2.28 4.70 3.91 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 4.58 3.94 2.88 3.10 1.35 1.64 10.82%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 01/06/09 30/05/08 28/05/07 29/05/06 30/05/05 27/05/04 29/05/03 -
Price 1.72 2.47 2.23 1.52 1.20 2.67 3.17 -
P/RPS 3.02 6.23 6.93 4.27 3.56 1.76 2.30 4.63%
P/EPS 48.31 90.81 91.39 43.68 40.54 20.67 24.69 11.82%
EY 2.07 1.10 1.09 2.29 2.47 4.84 4.05 -10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 4.66 4.46 3.17 2.86 1.32 1.59 11.57%

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