[AYS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.81%
YoY- -6.77%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 150,404 135,512 142,394 131,792 125,752 110,148 134,405 7.79%
PBT 21,896 14,696 24,107 22,177 21,090 12,608 21,969 -0.22%
Tax -7,186 -3,488 -7,389 -6,665 -5,914 -3,748 -5,824 15.05%
NP 14,710 11,208 16,718 15,512 15,176 8,860 16,145 -6.02%
-
NP to SH 12,316 9,292 16,120 14,925 14,660 8,352 15,181 -13.02%
-
Tax Rate 32.82% 23.73% 30.65% 30.05% 28.04% 29.73% 26.51% -
Total Cost 135,694 124,304 125,676 116,280 110,576 101,288 118,260 9.61%
-
Net Worth 177,897 181,057 177,970 174,585 171,261 171,147 168,141 3.83%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 10,267 - - - 10,929 -
Div Payout % - - 63.69% - - - 71.99% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 177,897 181,057 177,970 174,585 171,261 171,147 168,141 3.83%
NOSH 342,111 341,617 342,250 342,324 342,523 342,295 336,283 1.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.78% 8.27% 11.74% 11.77% 12.07% 8.04% 12.01% -
ROE 6.92% 5.13% 9.06% 8.55% 8.56% 4.88% 9.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 43.96 39.67 41.61 38.50 36.71 32.18 39.97 6.55%
EPS 3.60 2.72 4.71 4.36 4.28 2.44 4.51 -13.96%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.25 -
NAPS 0.52 0.53 0.52 0.51 0.50 0.50 0.50 2.65%
Adjusted Per Share Value based on latest NOSH - 341,946
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 35.90 32.35 33.99 31.46 30.02 26.29 32.09 7.77%
EPS 2.94 2.22 3.85 3.56 3.50 1.99 3.62 -12.96%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 2.61 -
NAPS 0.4247 0.4322 0.4249 0.4168 0.4088 0.4086 0.4014 3.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.30 2.43 2.37 2.25 2.25 1.97 2.05 -
P/RPS 5.23 6.13 5.70 5.84 6.13 6.12 5.13 1.29%
P/EPS 63.89 89.34 50.32 51.61 52.57 80.74 45.41 25.58%
EY 1.57 1.12 1.99 1.94 1.90 1.24 2.20 -20.15%
DY 0.00 0.00 1.27 0.00 0.00 0.00 1.59 -
P/NAPS 4.42 4.58 4.56 4.41 4.50 3.94 4.10 5.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 28/11/07 28/08/07 28/05/07 28/05/07 -
Price 2.32 2.47 2.37 2.30 2.18 2.23 2.23 -
P/RPS 5.28 6.23 5.70 5.97 5.94 6.93 5.58 -3.62%
P/EPS 64.44 90.81 50.32 52.75 50.93 91.39 49.40 19.40%
EY 1.55 1.10 1.99 1.90 1.96 1.09 2.02 -16.19%
DY 0.00 0.00 1.27 0.00 0.00 0.00 1.46 -
P/NAPS 4.46 4.66 4.56 4.51 4.36 4.46 4.46 0.00%

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