[AYS] YoY Quarter Result on 31-Dec-2021 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -15.93%
YoY- 141.41%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 323,485 321,586 239,264 234,641 196,336 133,908 136,244 15.49%
PBT 837 -6,105 28,388 10,062 -4,998 2,839 8,975 -32.64%
Tax 174 227 -5,988 75 313 -718 -960 -
NP 1,011 -5,878 22,400 10,137 -4,685 2,121 8,015 -29.17%
-
NP to SH 1,590 -4,891 20,824 8,626 -4,266 2,099 8,004 -23.60%
-
Tax Rate -20.79% - 21.09% -0.75% - 25.29% 10.70% -
Total Cost 322,474 327,464 216,864 224,504 201,021 131,787 128,229 16.60%
-
Net Worth 451,935 418,458 356,352 258,684 262,488 273,900 254,880 10.01%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 5,706 -
Div Payout % - - - - - - 71.29% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 451,935 418,458 356,352 258,684 262,488 273,900 254,880 10.01%
NOSH 418,458 418,458 418,458 380,418 380,418 380,418 380,418 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.31% -1.83% 9.36% 4.32% -2.39% 1.58% 5.88% -
ROE 0.35% -1.17% 5.84% 3.33% -1.63% 0.77% 3.14% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 77.30 76.85 60.43 61.68 51.61 35.20 35.81 13.67%
EPS 0.38 -1.17 5.26 2.27 -1.12 0.55 2.10 -24.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.08 1.00 0.90 0.68 0.69 0.72 0.67 8.27%
Adjusted Per Share Value based on latest NOSH - 418,458
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 77.30 76.85 57.18 56.07 46.92 32.00 32.56 15.49%
EPS 0.38 -1.17 4.98 2.06 -1.02 0.50 1.91 -23.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 1.08 1.00 0.8516 0.6182 0.6273 0.6545 0.6091 10.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.365 0.43 0.695 0.32 0.285 0.335 0.435 -
P/RPS 0.47 0.56 1.15 0.52 0.55 0.95 1.21 -14.57%
P/EPS 96.06 -36.79 13.21 14.11 -25.41 60.71 20.67 29.16%
EY 1.04 -2.72 7.57 7.09 -3.93 1.65 4.84 -22.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.34 0.43 0.77 0.47 0.41 0.47 0.65 -10.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 20/02/23 22/02/22 23/02/21 25/02/20 26/02/19 26/02/18 -
Price 0.375 0.455 0.695 0.285 0.26 0.37 0.42 -
P/RPS 0.49 0.59 1.15 0.46 0.50 1.05 1.17 -13.49%
P/EPS 98.69 -38.93 13.21 12.57 -23.19 67.06 19.96 30.50%
EY 1.01 -2.57 7.57 7.96 -4.31 1.49 5.01 -23.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.35 0.46 0.77 0.42 0.38 0.51 0.63 -9.32%

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