[AYS] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.64%
YoY- -46.62%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 130,608 115,392 109,563 108,372 110,626 103,696 137,040 -3.15%
PBT 24,436 15,436 16,013 17,304 18,642 13,664 34,701 -20.86%
Tax -7,646 -5,312 -6,534 -5,198 -5,940 -4,836 -12,413 -27.62%
NP 16,790 10,124 9,479 12,105 12,702 8,828 22,288 -17.22%
-
NP to SH 15,866 10,124 9,479 12,112 12,702 8,828 22,288 -20.29%
-
Tax Rate 31.29% 34.41% 40.80% 30.04% 31.86% 35.39% 35.77% -
Total Cost 113,818 105,268 100,084 96,266 97,924 94,868 114,752 -0.54%
-
Net Worth 150,453 143,651 153,965 147,400 143,409 138,706 140,275 4.78%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,842 - - - 10,264 -
Div Payout % - - 72.19% - - - 46.05% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 150,453 143,651 153,965 147,400 143,409 138,706 140,275 4.78%
NOSH 341,939 342,027 342,145 342,792 341,451 68,328 68,426 192.57%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.86% 8.77% 8.65% 11.17% 11.48% 8.51% 16.26% -
ROE 10.55% 7.05% 6.16% 8.22% 8.86% 6.36% 15.89% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.20 33.74 32.02 31.61 32.40 151.76 200.27 -66.89%
EPS 4.64 2.96 2.77 3.53 3.72 12.92 6.52 -20.30%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 15.00 -
NAPS 0.44 0.42 0.45 0.43 0.42 2.03 2.05 -64.18%
Adjusted Per Share Value based on latest NOSH - 320,624
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.21 27.58 26.18 25.90 26.44 24.78 32.75 -3.16%
EPS 3.79 2.42 2.27 2.89 3.04 2.11 5.33 -20.35%
DPS 0.00 0.00 1.64 0.00 0.00 0.00 2.45 -
NAPS 0.3595 0.3433 0.3679 0.3522 0.3427 0.3315 0.3352 4.78%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.38 1.30 1.52 1.62 2.03 2.75 2.90 -
P/RPS 3.61 3.85 4.75 5.12 6.27 1.81 1.45 83.79%
P/EPS 29.74 43.92 54.86 45.85 54.57 21.28 8.90 123.67%
EY 3.36 2.28 1.82 2.18 1.83 4.70 11.23 -55.29%
DY 0.00 0.00 1.32 0.00 0.00 0.00 5.17 -
P/NAPS 3.14 3.10 3.38 3.77 4.83 1.35 1.41 70.61%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 28/02/05 29/11/04 30/08/04 27/05/04 26/02/04 -
Price 1.53 1.20 1.47 1.58 1.77 2.67 2.85 -
P/RPS 4.01 3.56 4.59 5.00 5.46 1.76 1.42 99.91%
P/EPS 32.97 40.54 53.06 44.72 47.58 20.67 8.75 142.33%
EY 3.03 2.47 1.88 2.24 2.10 4.84 11.43 -58.76%
DY 0.00 0.00 1.36 0.00 0.00 0.00 5.26 -
P/NAPS 3.48 2.86 3.27 3.67 4.21 1.32 1.39 84.48%

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