[AYS] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 212.86%
YoY- 14.68%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 33,878 27,537 29,403 28,848 25,924 23,509 27,262 3.68%
PBT 3,674 3,152 4,371 3,859 3,416 3,158 5,787 -7.28%
Tax -872 -937 -1,361 -1,328 -1,209 -963 -2,337 -15.13%
NP 2,802 2,215 3,010 2,531 2,207 2,195 3,450 -3.40%
-
NP to SH 2,323 2,088 2,875 2,531 2,207 2,195 3,450 -6.37%
-
Tax Rate 23.73% 29.73% 31.14% 34.41% 35.39% 30.49% 40.38% -
Total Cost 31,076 25,322 26,393 26,317 23,717 21,314 23,812 4.53%
-
Net Worth 181,057 171,147 158,620 143,651 138,706 136,747 131,264 5.50%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 181,057 171,147 158,620 143,651 138,706 136,747 131,264 5.50%
NOSH 341,617 342,295 330,459 342,027 68,328 68,373 68,725 30.60%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.27% 8.04% 10.24% 8.77% 8.51% 9.34% 12.65% -
ROE 1.28% 1.22% 1.81% 1.76% 1.59% 1.61% 2.63% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 9.92 8.04 8.90 8.43 37.94 34.38 39.67 -20.60%
EPS 0.68 0.61 0.87 0.74 3.23 3.21 5.02 -28.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.50 0.48 0.42 2.03 2.00 1.91 -19.22%
Adjusted Per Share Value based on latest NOSH - 342,027
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 8.10 6.58 7.03 6.89 6.20 5.62 6.51 3.70%
EPS 0.56 0.50 0.69 0.60 0.53 0.52 0.82 -6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4327 0.409 0.3791 0.3433 0.3315 0.3268 0.3137 5.50%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.43 1.97 1.38 1.30 2.75 3.28 3.73 -
P/RPS 24.50 24.49 15.51 15.41 7.25 9.54 9.40 17.29%
P/EPS 357.35 322.95 158.62 175.68 85.14 102.17 74.30 29.89%
EY 0.28 0.31 0.63 0.57 1.17 0.98 1.35 -23.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 3.94 2.88 3.10 1.35 1.64 1.95 15.27%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 28/05/07 29/05/06 30/05/05 27/05/04 29/05/03 30/05/02 -
Price 2.47 2.23 1.52 1.20 2.67 3.17 3.65 -
P/RPS 24.91 27.72 17.08 14.23 7.04 9.22 9.20 18.04%
P/EPS 363.24 365.57 174.71 162.16 82.66 98.74 72.71 30.71%
EY 0.28 0.27 0.57 0.62 1.21 1.01 1.38 -23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.66 4.46 3.17 2.86 1.32 1.59 1.91 16.01%

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