[AYS] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 195.79%
YoY- 7.2%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 97,941 75,202 62,876 66,806 65,304 55,313 58,596 8.93%
PBT 15,732 10,948 10,545 12,833 12,218 9,321 10,537 6.90%
Tax -3,772 -3,593 -2,957 -3,957 -3,823 -2,970 -2,868 4.66%
NP 11,960 7,355 7,588 8,876 8,395 6,351 7,669 7.68%
-
NP to SH 11,810 6,158 7,330 8,504 7,933 6,351 7,669 7.45%
-
Tax Rate 23.98% 32.82% 28.04% 30.83% 31.29% 31.86% 27.22% -
Total Cost 85,981 67,847 55,288 57,930 56,909 48,962 50,927 9.11%
-
Net Worth 191,698 177,897 171,261 158,829 150,453 143,409 136,857 5.77%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 191,698 177,897 171,261 158,829 150,453 143,409 136,857 5.77%
NOSH 342,318 342,111 342,523 330,894 341,939 341,451 68,428 30.74%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.21% 9.78% 12.07% 13.29% 12.86% 11.48% 13.09% -
ROE 6.16% 3.46% 4.28% 5.35% 5.27% 4.43% 5.60% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 28.61 21.98 18.36 20.19 19.10 16.20 85.63 -16.68%
EPS 3.45 1.80 2.14 2.57 2.32 1.86 2.24 7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.52 0.50 0.48 0.44 0.42 2.00 -19.10%
Adjusted Per Share Value based on latest NOSH - 333,076
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 23.41 17.97 15.03 15.96 15.61 13.22 14.00 8.93%
EPS 2.82 1.47 1.75 2.03 1.90 1.52 1.83 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4581 0.4251 0.4093 0.3796 0.3595 0.3427 0.3271 5.76%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.88 2.30 2.25 1.75 1.38 2.03 3.13 -
P/RPS 6.57 10.46 12.26 8.67 7.23 12.53 3.66 10.23%
P/EPS 54.49 127.78 105.14 68.09 59.48 109.14 27.93 11.77%
EY 1.84 0.78 0.95 1.47 1.68 0.92 3.58 -10.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 4.42 4.50 3.65 3.14 4.83 1.57 13.50%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 28/08/07 29/08/06 25/08/05 30/08/04 29/08/03 -
Price 1.90 2.32 2.18 1.65 1.53 1.77 3.03 -
P/RPS 6.64 10.55 11.88 8.17 8.01 10.93 3.54 11.04%
P/EPS 55.07 128.89 101.87 64.20 65.95 95.16 27.04 12.57%
EY 1.82 0.78 0.98 1.56 1.52 1.05 3.70 -11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 4.46 4.36 3.44 3.48 4.21 1.52 14.28%

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