[AYS] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 189.51%
YoY- 128.89%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 161,961 0 2,174 49,500 41,324 35,339 37,403 26.39%
PBT 5,365 0 -457 10,504 7,274 7,393 8,462 -7.02%
Tax -1,487 0 380 -1,854 -2,721 -2,050 -2,596 -8.51%
NP 3,878 0 -77 8,650 4,553 5,343 5,866 -6.39%
-
NP to SH 3,885 0 -77 8,778 3,835 5,242 5,629 -5.75%
-
Tax Rate 27.72% - - 17.65% 37.41% 27.73% 30.68% -
Total Cost 158,083 0 2,251 40,850 36,771 29,996 31,537 29.38%
-
Net Worth 159,350 0 0 192,018 178,053 171,307 159,876 -0.05%
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 159,350 0 0 192,018 178,053 171,307 159,876 -0.05%
NOSH 370,583 116,521 353,018 342,890 342,410 342,614 333,076 1.71%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.39% 0.00% -3.54% 17.47% 11.02% 15.12% 15.68% -
ROE 2.44% 0.00% 0.00% 4.57% 2.15% 3.06% 3.52% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 43.70 0.00 0.62 14.44 12.07 10.31 11.23 24.25%
EPS 1.05 0.00 -0.02 2.56 1.12 1.53 1.69 -7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.00 0.00 0.56 0.52 0.50 0.48 -1.74%
Adjusted Per Share Value based on latest NOSH - 342,890
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 38.70 0.00 0.52 11.83 9.88 8.45 8.94 26.38%
EPS 0.93 0.00 -0.02 2.10 0.92 1.25 1.35 -5.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3808 0.00 0.00 0.4589 0.4255 0.4094 0.3821 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.34 0.305 2.17 1.88 2.30 2.25 1.75 -
P/RPS 0.78 0.00 352.37 13.02 19.06 21.81 15.58 -38.03%
P/EPS 32.43 0.00 -9,948.71 73.44 205.36 147.06 103.55 -16.93%
EY 3.08 0.00 -0.01 1.36 0.49 0.68 0.97 20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 0.00 3.36 4.42 4.50 3.65 -21.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/11/12 14/10/11 27/08/10 27/08/09 29/08/08 28/08/07 29/08/06 -
Price 0.31 0.305 2.32 1.90 2.32 2.18 1.65 -
P/RPS 0.71 0.00 376.73 13.16 19.22 21.14 14.69 -38.37%
P/EPS 29.57 0.00 -10,636.41 74.22 207.14 142.48 97.63 -17.37%
EY 3.38 0.00 -0.01 1.35 0.48 0.70 1.02 21.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.00 3.39 4.46 4.36 3.44 -22.11%

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