[AYS] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -36.58%
YoY- -35.52%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 135,520 117,192 94,036 120,021 142,653 124,774 109,048 15.57%
PBT 32,413 21,074 12,632 25,269 36,485 28,076 23,148 25.13%
Tax -10,620 -5,736 -3,852 -9,959 -12,344 -9,710 -9,348 8.86%
NP 21,793 15,338 8,780 15,310 24,141 18,366 13,800 35.57%
-
NP to SH 22,689 15,338 8,780 15,310 24,141 18,366 13,800 39.25%
-
Tax Rate 32.76% 27.22% 30.49% 39.41% 33.83% 34.58% 40.38% -
Total Cost 113,726 101,854 85,256 104,711 118,512 106,408 95,248 12.53%
-
Net Worth 136,857 136,857 136,747 120,551 150,769 137,470 130,744 3.09%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 102 13,706 - - -
Div Payout % - - - 0.67% 56.78% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 136,857 136,857 136,747 120,551 150,769 137,470 130,744 3.09%
NOSH 68,428 68,428 68,373 68,494 68,531 68,735 68,452 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 16.08% 13.09% 9.34% 12.76% 16.92% 14.72% 12.65% -
ROE 16.58% 11.21% 6.42% 12.70% 16.01% 13.36% 10.55% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 198.05 171.26 137.53 175.23 208.16 181.53 159.30 15.60%
EPS 6.37 4.48 12.84 22.35 35.23 26.72 20.16 -53.57%
DPS 0.00 0.00 0.00 0.15 20.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 1.76 2.20 2.00 1.91 3.11%
Adjusted Per Share Value based on latest NOSH - 68,388
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 32.39 28.01 22.47 28.68 34.09 29.82 26.06 15.58%
EPS 5.42 3.67 2.10 3.66 5.77 4.39 3.30 39.16%
DPS 0.00 0.00 0.00 0.02 3.28 0.00 0.00 -
NAPS 0.3271 0.3271 0.3268 0.2881 0.3603 0.3285 0.3124 3.11%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.80 3.13 3.28 3.25 3.32 3.32 3.73 -
P/RPS 1.41 1.83 2.38 1.85 1.59 1.83 2.34 -28.63%
P/EPS 8.44 13.96 25.54 14.54 9.42 12.43 18.50 -40.70%
EY 11.84 7.16 3.91 6.88 10.61 8.05 5.40 68.69%
DY 0.00 0.00 0.00 0.05 6.02 0.00 0.00 -
P/NAPS 1.40 1.57 1.64 1.85 1.51 1.66 1.95 -19.80%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 29/05/03 26/02/03 11/11/02 01/10/02 30/05/02 -
Price 2.87 3.03 3.17 3.25 3.28 3.33 3.65 -
P/RPS 1.45 1.77 2.30 1.85 1.58 1.83 2.29 -26.24%
P/EPS 8.66 13.52 24.69 14.54 9.31 12.46 18.11 -38.82%
EY 11.55 7.40 4.05 6.88 10.74 8.02 5.52 63.51%
DY 0.00 0.00 0.00 0.05 6.10 0.00 0.00 -
P/NAPS 1.44 1.52 1.59 1.85 1.49 1.67 1.91 -17.14%

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