[AYS] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 432.14%
YoY- -55.74%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 510,963 483,495 398,096 350,889 162,030 130,742 98,844 30.02%
PBT 12,398 7,880 16,578 16,297 25,076 20,261 16,633 -4.58%
Tax -3,901 -3,769 -4,562 -4,259 -6,676 -5,068 -4,999 -3.88%
NP 8,497 4,111 12,016 12,038 18,400 15,193 11,634 -4.89%
-
NP to SH 8,464 4,105 12,023 12,085 18,271 11,237 11,194 -4.36%
-
Tax Rate 31.46% 47.83% 27.52% 26.13% 26.62% 25.01% 30.05% -
Total Cost 502,466 479,384 386,080 338,851 143,630 115,549 87,210 32.29%
-
Net Worth 205,425 167,383 124,690 6,016,994 198,449 184,999 174,585 2.63%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,804 3,804 - - - - - -
Div Payout % 44.95% 92.67% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 205,425 167,383 124,690 6,016,994 198,449 184,999 174,585 2.63%
NOSH 380,418 380,418 6,809 363,564 342,153 342,591 342,324 1.70%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.66% 0.85% 3.02% 3.43% 11.36% 11.62% 11.77% -
ROE 4.12% 2.45% 9.64% 0.20% 9.21% 6.07% 6.41% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 134.32 127.10 5,845.78 96.51 47.36 38.16 28.87 27.85%
EPS 2.22 1.11 176.55 177.46 5.34 3.28 3.27 -6.00%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.44 18.31 16.55 0.58 0.54 0.51 0.91%
Adjusted Per Share Value based on latest NOSH - 379,707
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 122.11 115.54 95.13 83.85 38.72 31.24 23.62 30.02%
EPS 2.02 0.98 2.87 2.89 4.37 2.69 2.68 -4.41%
DPS 0.91 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4909 0.40 0.298 14.3789 0.4742 0.4421 0.4172 2.63%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 -
Price 0.30 0.31 0.31 2.47 2.08 2.50 2.25 -
P/RPS 0.22 0.24 0.00 2.56 4.39 6.55 7.79 -43.44%
P/EPS 13.48 28.73 0.00 74.31 38.95 76.22 68.81 -22.93%
EY 7.42 3.48 0.00 1.35 2.57 1.31 1.45 29.81%
DY 3.33 3.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.02 0.15 3.59 4.63 4.41 -28.09%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Date 24/02/14 04/02/13 07/05/12 23/02/11 24/11/09 27/11/08 28/11/07 -
Price 0.315 0.30 0.31 1.00 2.07 1.83 2.30 -
P/RPS 0.23 0.24 0.00 1.04 4.37 4.80 7.97 -43.25%
P/EPS 14.16 27.80 0.00 30.08 38.76 55.79 70.34 -22.59%
EY 7.06 3.60 0.00 3.32 2.58 1.79 1.42 29.21%
DY 3.17 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.02 0.06 3.57 3.39 4.51 -27.94%

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