[AYS] YoY Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -72.82%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 263,199 107,934 183,524 141,178 125,050 144,812 145,561 10.36%
PBT 46,713 -6,375 2,004 8,633 8,284 14,387 3,872 51.38%
Tax -8,563 -119 -923 -2,242 -2,241 -3,626 -834 47.37%
NP 38,150 -6,494 1,081 6,391 6,043 10,761 3,038 52.39%
-
NP to SH 32,354 -6,749 1,077 6,388 6,038 10,739 3,038 48.27%
-
Tax Rate 18.33% - 46.06% 25.97% 27.05% 25.20% 21.54% -
Total Cost 225,049 114,428 182,443 134,787 119,007 134,051 142,523 7.90%
-
Net Worth 308,138 251,075 273,900 266,292 243,467 224,446 216,838 6.02%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 5,706 - - - - - - -
Div Payout % 17.64% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 308,138 251,075 273,900 266,292 243,467 224,446 216,838 6.02%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.49% -6.02% 0.59% 4.53% 4.83% 7.43% 2.09% -
ROE 10.50% -2.69% 0.39% 2.40% 2.48% 4.78% 1.40% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 69.19 28.37 48.24 37.11 32.87 38.07 38.26 10.36%
EPS 8.50 -1.77 0.28 1.68 1.59 2.82 0.80 48.21%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.66 0.72 0.70 0.64 0.59 0.57 6.02%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 62.90 25.79 43.86 33.74 29.88 34.61 34.79 10.36%
EPS 7.73 -1.61 0.26 1.53 1.44 2.57 0.73 48.13%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7364 0.60 0.6545 0.6364 0.5818 0.5364 0.5182 6.02%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.38 0.17 0.31 0.39 0.615 0.29 0.265 -
P/RPS 0.55 0.60 0.64 1.05 1.87 0.76 0.69 -3.70%
P/EPS 4.47 -9.58 109.50 23.23 38.75 10.27 33.18 -28.37%
EY 22.38 -10.44 0.91 4.31 2.58 9.73 3.01 39.66%
DY 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.26 0.43 0.56 0.96 0.49 0.46 0.35%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 25/08/20 27/08/19 29/08/18 21/08/17 23/08/16 27/08/15 -
Price 0.39 0.165 0.30 0.395 0.555 0.29 0.215 -
P/RPS 0.56 0.58 0.62 1.06 1.69 0.76 0.56 0.00%
P/EPS 4.59 -9.30 105.97 23.52 34.97 10.27 26.92 -25.51%
EY 21.81 -10.75 0.94 4.25 2.86 9.73 3.71 34.30%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.25 0.42 0.56 0.87 0.49 0.38 3.96%

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