[AYS] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -5.17%
YoY- 22.06%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 131,792 125,752 110,148 134,405 134,509 133,612 117,612 7.87%
PBT 22,177 21,090 12,608 21,969 25,025 25,666 17,484 17.15%
Tax -6,665 -5,914 -3,748 -5,824 -7,986 -7,914 -5,444 14.42%
NP 15,512 15,176 8,860 16,145 17,038 17,752 12,040 18.38%
-
NP to SH 14,925 14,660 8,352 15,181 16,009 17,008 11,500 18.96%
-
Tax Rate 30.05% 28.04% 29.73% 26.51% 31.91% 30.83% 31.14% -
Total Cost 116,280 110,576 101,288 118,260 117,470 115,860 105,572 6.64%
-
Net Worth 174,585 171,261 171,147 168,141 163,883 158,829 158,620 6.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 10,929 - - - -
Div Payout % - - - 71.99% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 174,585 171,261 171,147 168,141 163,883 158,829 158,620 6.59%
NOSH 342,324 342,523 342,295 336,283 334,456 330,894 330,459 2.37%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.77% 12.07% 8.04% 12.01% 12.67% 13.29% 10.24% -
ROE 8.55% 8.56% 4.88% 9.03% 9.77% 10.71% 7.25% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.50 36.71 32.18 39.97 40.22 40.38 35.59 5.37%
EPS 4.36 4.28 2.44 4.51 4.79 5.14 3.48 16.20%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.50 0.50 0.49 0.48 0.48 4.12%
Adjusted Per Share Value based on latest NOSH - 343,333
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.46 30.02 26.29 32.09 32.11 31.90 28.08 7.86%
EPS 3.56 3.50 1.99 3.62 3.82 4.06 2.75 18.76%
DPS 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
NAPS 0.4168 0.4088 0.4086 0.4014 0.3912 0.3792 0.3787 6.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.25 2.25 1.97 2.05 1.68 1.75 1.38 -
P/RPS 5.84 6.13 6.12 5.13 4.18 4.33 3.88 31.30%
P/EPS 51.61 52.57 80.74 45.41 35.10 34.05 39.66 19.17%
EY 1.94 1.90 1.24 2.20 2.85 2.94 2.52 -15.98%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 4.41 4.50 3.94 4.10 3.43 3.65 2.88 32.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 28/05/07 28/05/07 27/11/06 29/08/06 29/05/06 -
Price 2.30 2.18 2.23 2.23 1.92 1.65 1.52 -
P/RPS 5.97 5.94 6.93 5.58 4.77 4.09 4.27 25.00%
P/EPS 52.75 50.93 91.39 49.40 40.11 32.10 43.68 13.39%
EY 1.90 1.96 1.09 2.02 2.49 3.12 2.29 -11.69%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 4.51 4.36 4.46 4.46 3.92 3.44 3.17 26.46%

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