[AYS] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -30.3%
YoY- 3642.47%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 553,704 656,065 681,284 728,122 767,440 648,779 644,660 -9.66%
PBT 8,460 18,172 16,530 19,582 29,032 14,964 10,506 -13.48%
Tax -3,448 -5,136 -5,201 -6,348 -10,068 -5,397 -5,025 -22.25%
NP 5,012 13,036 11,329 13,234 18,964 9,567 5,481 -5.80%
-
NP to SH 4,956 12,970 11,285 13,178 18,908 9,551 5,473 -6.41%
-
Tax Rate 40.76% 28.26% 31.46% 32.42% 34.68% 36.07% 47.83% -
Total Cost 548,692 643,029 669,954 714,888 748,476 639,212 639,178 -9.70%
-
Net Worth 209,229 209,229 205,425 205,425 201,621 201,621 167,383 16.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 3,804 5,072 7,608 - 3,804 5,072 -
Div Payout % - 29.33% 44.95% 57.74% - 39.83% 92.67% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 209,229 209,229 205,425 205,425 201,621 201,621 167,383 16.08%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.91% 1.99% 1.66% 1.82% 2.47% 1.47% 0.85% -
ROE 2.37% 6.20% 5.49% 6.41% 9.38% 4.74% 3.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 145.55 172.46 179.09 191.40 201.74 170.54 169.46 -9.66%
EPS 1.32 3.41 2.96 3.46 4.96 2.58 1.48 -7.36%
DPS 0.00 1.00 1.33 2.00 0.00 1.00 1.33 -
NAPS 0.55 0.55 0.54 0.54 0.53 0.53 0.44 16.08%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 132.18 156.62 162.64 173.82 183.21 154.88 153.90 -9.67%
EPS 1.18 3.10 2.69 3.15 4.51 2.28 1.31 -6.74%
DPS 0.00 0.91 1.21 1.82 0.00 0.91 1.21 -
NAPS 0.4995 0.4995 0.4904 0.4904 0.4813 0.4813 0.3996 16.08%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.32 0.31 0.30 0.31 0.315 0.28 0.31 -
P/RPS 0.22 0.18 0.17 0.16 0.16 0.16 0.18 14.35%
P/EPS 24.56 9.09 10.11 8.95 6.34 11.15 21.55 9.13%
EY 4.07 11.00 9.89 11.17 15.78 8.97 4.64 -8.38%
DY 0.00 3.23 4.44 6.45 0.00 3.57 4.30 -
P/NAPS 0.58 0.56 0.56 0.57 0.59 0.53 0.70 -11.81%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 30/05/14 24/02/14 27/11/13 28/08/13 20/05/13 04/02/13 -
Price 0.34 0.305 0.315 0.305 0.29 0.37 0.30 -
P/RPS 0.23 0.18 0.18 0.16 0.14 0.22 0.18 17.80%
P/EPS 26.10 8.95 10.62 8.80 5.83 14.74 20.85 16.19%
EY 3.83 11.18 9.42 11.36 17.14 6.79 4.80 -14.00%
DY 0.00 3.28 4.23 6.56 0.00 2.70 4.44 -
P/NAPS 0.62 0.55 0.58 0.56 0.55 0.70 0.68 -5.98%

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