[AYS] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 121.89%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 100,882 95,865 81,279 101,640 106,990 106,133 88,868 2.13%
PBT 18,769 17,350 12,978 24,310 27,364 27,013 22,297 -2.82%
Tax -5,990 -6,672 -3,899 -7,965 -9,258 -9,133 -6,900 -2.32%
NP 12,779 10,678 9,079 16,345 18,106 17,880 15,397 -3.05%
-
NP to SH 12,007 10,271 9,084 17,017 18,106 17,880 15,397 -4.05%
-
Tax Rate 31.91% 38.46% 30.04% 32.76% 33.83% 33.81% 30.95% -
Total Cost 88,103 85,187 72,200 85,295 88,884 88,253 73,471 3.07%
-
Net Worth 163,883 154,064 147,400 136,857 150,769 134,415 80,885 12.48%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 10,279 - - -
Div Payout % - - - - 56.78% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 163,883 154,064 147,400 136,857 150,769 134,415 80,885 12.48%
NOSH 334,456 342,366 342,792 68,428 68,531 70,007 47,861 38.24%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.67% 11.14% 11.17% 16.08% 16.92% 16.85% 17.33% -
ROE 7.33% 6.67% 6.16% 12.43% 12.01% 13.30% 19.04% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.16 28.00 23.71 148.53 156.12 151.60 185.68 -26.12%
EPS 3.59 3.00 2.65 4.78 26.42 25.54 32.17 -30.60%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 0.49 0.45 0.43 2.00 2.20 1.92 1.69 -18.63%
Adjusted Per Share Value based on latest NOSH - 68,428
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.11 22.91 19.42 24.29 25.57 25.36 21.24 2.13%
EPS 2.87 2.45 2.17 4.07 4.33 4.27 3.68 -4.05%
DPS 0.00 0.00 0.00 0.00 2.46 0.00 0.00 -
NAPS 0.3916 0.3682 0.3522 0.3271 0.3603 0.3212 0.1933 12.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.68 1.50 1.62 2.80 3.32 2.65 2.77 -
P/RPS 5.57 5.36 6.83 1.89 2.13 1.75 1.49 24.56%
P/EPS 46.80 50.00 61.13 11.26 12.57 10.38 8.61 32.58%
EY 2.14 2.00 1.64 8.88 7.96 9.64 11.61 -24.55%
DY 0.00 0.00 0.00 0.00 4.52 0.00 0.00 -
P/NAPS 3.43 3.33 3.77 1.40 1.51 1.38 1.64 13.07%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 24/11/05 29/11/04 20/11/03 11/11/02 27/11/01 20/11/00 -
Price 1.92 1.37 1.58 2.87 3.28 3.05 2.70 -
P/RPS 6.37 4.89 6.66 1.93 2.10 2.01 1.45 27.96%
P/EPS 53.48 45.67 59.62 11.54 12.41 11.94 8.39 36.14%
EY 1.87 2.19 1.68 8.66 8.05 8.37 11.91 -26.54%
DY 0.00 0.00 0.00 0.00 4.57 0.00 0.00 -
P/NAPS 3.92 3.04 3.67 1.44 1.49 1.59 1.60 16.09%

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