[AYS] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 43.03%
YoY- 11.96%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 109,048 142,033 141,510 128,056 100,552 123,388 118,490 -5.39%
PBT 23,148 36,491 36,017 31,268 21,252 31,507 29,729 -15.37%
Tax -9,348 -12,748 -12,177 -10,580 -6,788 -10,509 -9,200 1.07%
NP 13,800 23,743 23,840 20,688 14,464 20,998 20,529 -23.28%
-
NP to SH 13,800 23,743 23,840 20,688 14,464 20,998 20,529 -23.28%
-
Tax Rate 40.38% 34.93% 33.81% 33.84% 31.94% 33.35% 30.95% -
Total Cost 95,248 118,290 117,670 107,368 86,088 102,390 97,961 -1.85%
-
Net Worth 130,744 135,094 134,415 126,675 122,398 90,891 80,885 37.77%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 10,499 - - - 5,346 - -
Div Payout % - 44.22% - - - 25.46% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 130,744 135,094 134,415 126,675 122,398 90,891 80,885 37.77%
NOSH 68,452 69,997 70,007 69,986 69,941 53,465 47,861 26.96%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 12.65% 16.72% 16.85% 16.16% 14.38% 17.02% 17.33% -
ROE 10.55% 17.58% 17.74% 16.33% 11.82% 23.10% 25.38% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 159.30 202.91 202.14 182.97 143.76 230.78 247.57 -25.48%
EPS 20.16 33.92 34.05 29.56 20.68 30.00 42.89 -39.57%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.91 1.93 1.92 1.81 1.75 1.70 1.69 8.50%
Adjusted Per Share Value based on latest NOSH - 70,020
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 26.06 33.94 33.82 30.60 24.03 29.49 28.32 -5.39%
EPS 3.30 5.67 5.70 4.94 3.46 5.02 4.91 -23.29%
DPS 0.00 2.51 0.00 0.00 0.00 1.28 0.00 -
NAPS 0.3124 0.3228 0.3212 0.3027 0.2925 0.2172 0.1933 37.75%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.73 3.58 2.65 2.42 2.04 2.42 2.77 -
P/RPS 2.34 1.76 1.31 1.32 1.42 1.05 1.12 63.50%
P/EPS 18.50 10.55 7.78 8.19 9.86 6.16 6.46 101.79%
EY 5.40 9.47 12.85 12.21 10.14 16.23 15.48 -50.47%
DY 0.00 4.19 0.00 0.00 0.00 4.13 0.00 -
P/NAPS 1.95 1.85 1.38 1.34 1.17 1.42 1.64 12.24%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 26/02/02 27/11/01 28/08/01 23/05/01 27/02/01 20/11/00 -
Price 3.65 3.73 3.05 3.07 2.49 2.33 2.70 -
P/RPS 2.29 1.84 1.51 1.68 1.73 1.01 1.09 64.11%
P/EPS 18.11 11.00 8.96 10.39 12.04 5.93 6.29 102.51%
EY 5.52 9.09 11.17 9.63 8.31 16.86 15.89 -50.61%
DY 0.00 4.02 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 1.91 1.93 1.59 1.70 1.42 1.37 1.60 12.54%

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