[AYS] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -21.74%
YoY- -57.47%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 127,820 130,608 115,392 109,563 108,372 110,626 103,696 14.94%
PBT 23,133 24,436 15,436 16,013 17,304 18,642 13,664 42.00%
Tax -8,896 -7,646 -5,312 -6,534 -5,198 -5,940 -4,836 50.07%
NP 14,237 16,790 10,124 9,479 12,105 12,702 8,828 37.48%
-
NP to SH 13,694 15,866 10,124 9,479 12,112 12,702 8,828 33.96%
-
Tax Rate 38.46% 31.29% 34.41% 40.80% 30.04% 31.86% 35.39% -
Total Cost 113,582 113,818 105,268 100,084 96,266 97,924 94,868 12.74%
-
Net Worth 154,064 150,453 143,651 153,965 147,400 143,409 138,706 7.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 6,842 - - - -
Div Payout % - - - 72.19% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 154,064 150,453 143,651 153,965 147,400 143,409 138,706 7.24%
NOSH 342,366 341,939 342,027 342,145 342,792 341,451 68,328 192.52%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.14% 12.86% 8.77% 8.65% 11.17% 11.48% 8.51% -
ROE 8.89% 10.55% 7.05% 6.16% 8.22% 8.86% 6.36% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 37.33 38.20 33.74 32.02 31.61 32.40 151.76 -60.70%
EPS 4.00 4.64 2.96 2.77 3.53 3.72 12.92 -54.20%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.42 0.45 0.43 0.42 2.03 -63.33%
Adjusted Per Share Value based on latest NOSH - 337,083
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.55 31.21 27.58 26.18 25.90 26.44 24.78 14.96%
EPS 3.27 3.79 2.42 2.27 2.89 3.04 2.11 33.88%
DPS 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
NAPS 0.3682 0.3595 0.3433 0.3679 0.3522 0.3427 0.3315 7.24%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.50 1.38 1.30 1.52 1.62 2.03 2.75 -
P/RPS 4.02 3.61 3.85 4.75 5.12 6.27 1.81 70.14%
P/EPS 37.50 29.74 43.92 54.86 45.85 54.57 21.28 45.84%
EY 2.67 3.36 2.28 1.82 2.18 1.83 4.70 -31.38%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 3.33 3.14 3.10 3.38 3.77 4.83 1.35 82.46%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 30/05/05 28/02/05 29/11/04 30/08/04 27/05/04 -
Price 1.37 1.53 1.20 1.47 1.58 1.77 2.67 -
P/RPS 3.67 4.01 3.56 4.59 5.00 5.46 1.76 63.14%
P/EPS 34.25 32.97 40.54 53.06 44.72 47.58 20.67 39.98%
EY 2.92 3.03 2.47 1.88 2.24 2.10 4.84 -28.57%
DY 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
P/NAPS 3.04 3.48 2.86 3.27 3.67 4.21 1.32 74.30%

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