[AYS] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 87.77%
YoY- -24.3%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 35,339 37,403 36,456 29,389 35,087 35,125 38,890 -1.58%
PBT 7,393 8,462 8,359 5,905 7,379 8,251 10,322 -5.40%
Tax -2,050 -2,596 -2,595 -1,761 -1,905 -2,518 -3,593 -8.92%
NP 5,343 5,866 5,764 4,144 5,474 5,733 6,729 -3.76%
-
NP to SH 5,242 5,629 5,402 4,144 5,474 5,733 6,729 -4.07%
-
Tax Rate 27.73% 30.68% 31.04% 29.82% 25.82% 30.52% 34.81% -
Total Cost 29,996 31,537 30,692 25,245 29,613 29,392 32,161 -1.15%
-
Net Worth 171,307 159,876 150,435 143,841 136,905 136,825 126,737 5.14%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - 3,501 -
Div Payout % - - - - - - 52.03% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 171,307 159,876 150,435 143,841 136,905 136,825 126,737 5.14%
NOSH 342,614 333,076 341,898 342,479 68,452 68,412 70,020 30.28%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 15.12% 15.68% 15.81% 14.10% 15.60% 16.32% 17.30% -
ROE 3.06% 3.52% 3.59% 2.88% 4.00% 4.19% 5.31% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.31 11.23 10.66 8.58 51.26 51.34 55.54 -24.46%
EPS 1.53 1.69 1.58 1.21 1.60 8.38 9.61 -26.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.50 0.48 0.44 0.42 2.00 2.00 1.81 -19.29%
Adjusted Per Share Value based on latest NOSH - 342,479
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.45 8.94 8.71 7.02 8.38 8.39 9.29 -1.56%
EPS 1.25 1.35 1.29 0.99 1.31 1.37 1.61 -4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.84 -
NAPS 0.4094 0.3821 0.3595 0.3437 0.3272 0.327 0.3029 5.14%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.25 1.75 1.38 2.03 3.13 3.32 2.42 -
P/RPS 21.81 15.58 12.94 23.66 6.11 6.47 4.36 30.76%
P/EPS 147.06 103.55 87.34 167.77 39.14 39.62 25.18 34.17%
EY 0.68 0.97 1.14 0.60 2.55 2.52 3.97 -25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.07 -
P/NAPS 4.50 3.65 3.14 4.83 1.57 1.66 1.34 22.36%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 25/08/05 30/08/04 29/08/03 01/10/02 28/08/01 -
Price 2.18 1.65 1.53 1.77 3.03 3.33 3.07 -
P/RPS 21.14 14.69 14.35 20.63 5.91 6.49 5.53 25.03%
P/EPS 142.48 97.63 96.84 146.28 37.89 39.74 31.95 28.28%
EY 0.70 1.02 1.03 0.68 2.64 2.52 3.13 -22.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 4.36 3.44 3.48 4.21 1.52 1.67 1.70 16.98%

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