[AYS] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 51.48%
YoY- -112.56%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,052,796 753,658 705,898 589,566 431,736 768,212 767,349 23.49%
PBT 186,852 28,924 5,892 -11,288 -25,500 -7,781 -10,654 -
Tax -34,252 -4,352 -117 -326 -476 -1,342 -664 1289.06%
NP 152,600 24,572 5,774 -11,614 -25,976 -9,123 -11,318 -
-
NP to SH 129,416 19,004 2,770 -13,098 -26,996 -10,524 -9,794 -
-
Tax Rate 18.33% 15.05% 1.99% - - - - -
Total Cost 900,196 729,086 700,124 601,180 457,712 777,335 778,667 10.16%
-
Net Worth 308,138 277,705 258,684 251,075 251,075 258,684 262,488 11.29%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 22,825 - - - - - - -
Div Payout % 17.64% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 308,138 277,705 258,684 251,075 251,075 258,684 262,488 11.29%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.49% 3.26% 0.82% -1.97% -6.02% -1.19% -1.48% -
ROE 42.00% 6.84% 1.07% -5.22% -10.75% -4.07% -3.73% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 276.75 198.11 185.56 154.98 113.49 201.94 201.71 23.49%
EPS 34.00 5.00 0.73 -3.44 -7.08 -2.77 -2.57 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.73 0.68 0.66 0.66 0.68 0.69 11.29%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 251.33 179.92 168.51 140.74 103.07 183.39 183.18 23.49%
EPS 30.89 4.54 0.66 -3.13 -6.44 -2.51 -2.34 -
DPS 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7356 0.6629 0.6175 0.5994 0.5994 0.6175 0.6266 11.29%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.38 0.335 0.32 0.175 0.17 0.135 0.285 -
P/RPS 0.14 0.17 0.17 0.11 0.15 0.07 0.14 0.00%
P/EPS 1.12 6.71 43.94 -5.08 -2.40 -4.88 -11.07 -
EY 89.52 14.91 2.28 -19.67 -41.74 -20.49 -9.03 -
DY 15.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.47 0.27 0.26 0.20 0.41 9.54%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 31/05/21 23/02/21 24/11/20 25/08/20 30/06/20 25/02/20 -
Price 0.39 0.43 0.285 0.205 0.165 0.165 0.26 -
P/RPS 0.14 0.22 0.15 0.13 0.15 0.08 0.13 5.06%
P/EPS 1.15 8.61 39.13 -5.95 -2.33 -5.96 -10.10 -
EY 87.23 11.62 2.56 -16.80 -43.01 -16.77 -9.90 -
DY 15.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.42 0.31 0.25 0.24 0.38 16.86%

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