[AYS] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
11-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 37.85%
YoY- -48.16%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 582,244 563,799 548,902 552,200 553,704 656,065 681,284 -9.96%
PBT 15,488 8,641 3,933 10,286 8,460 18,172 16,530 -4.25%
Tax -3,336 -1,545 -2,054 -3,406 -3,448 -5,136 -5,201 -25.68%
NP 12,152 7,096 1,878 6,880 5,012 13,036 11,329 4.79%
-
NP to SH 12,152 7,050 1,838 6,832 4,956 12,970 11,285 5.07%
-
Tax Rate 21.54% 17.88% 52.22% 33.11% 40.76% 28.26% 31.46% -
Total Cost 570,092 556,703 547,024 545,320 548,692 643,029 669,954 -10.22%
-
Net Worth 216,838 213,375 209,229 209,229 209,229 209,229 205,425 3.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 3,810 - - - 3,804 5,072 -
Div Payout % - 54.05% - - - 29.33% 44.95% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 216,838 213,375 209,229 209,229 209,229 209,229 205,425 3.68%
NOSH 380,418 381,027 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.09% 1.26% 0.34% 1.25% 0.91% 1.99% 1.66% -
ROE 5.60% 3.30% 0.88% 3.27% 2.37% 6.20% 5.49% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 153.05 147.97 144.29 145.16 145.55 172.46 179.09 -9.97%
EPS 3.20 1.85 0.48 1.80 1.32 3.41 2.96 5.34%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 0.57 0.56 0.55 0.55 0.55 0.55 0.54 3.68%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 138.99 134.59 131.04 131.82 132.18 156.62 162.64 -9.97%
EPS 2.90 1.68 0.44 1.63 1.18 3.10 2.69 5.15%
DPS 0.00 0.91 0.00 0.00 0.00 0.91 1.21 -
NAPS 0.5176 0.5094 0.4995 0.4995 0.4995 0.4995 0.4904 3.67%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.265 0.26 0.27 0.33 0.32 0.31 0.30 -
P/RPS 0.17 0.18 0.19 0.23 0.22 0.18 0.17 0.00%
P/EPS 8.30 14.05 55.86 18.37 24.56 9.09 10.11 -12.35%
EY 12.05 7.12 1.79 5.44 4.07 11.00 9.89 14.11%
DY 0.00 3.85 0.00 0.00 0.00 3.23 4.44 -
P/NAPS 0.46 0.46 0.49 0.60 0.58 0.56 0.56 -12.32%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 17/02/15 11/11/14 25/08/14 30/05/14 24/02/14 -
Price 0.215 0.245 0.265 0.29 0.34 0.305 0.315 -
P/RPS 0.14 0.17 0.18 0.20 0.23 0.18 0.18 -15.46%
P/EPS 6.73 13.24 54.83 16.15 26.10 8.95 10.62 -26.28%
EY 14.86 7.55 1.82 6.19 3.83 11.18 9.42 35.62%
DY 0.00 4.08 0.00 0.00 0.00 3.28 4.23 -
P/NAPS 0.38 0.44 0.48 0.53 0.62 0.55 0.58 -24.62%

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