[AYS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.09%
YoY- 50.8%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,932 11,216 13,736 228,360 216,040 195,882 193,764 -83.51%
PBT 4,117 2,286 6,400 37,519 33,434 31,464 20,912 -66.12%
Tax -1,089 -72 -1,664 -10,038 -8,901 -7,544 -7,672 -72.75%
NP 3,028 2,214 4,736 27,481 24,533 23,920 13,240 -62.56%
-
NP to SH 3,028 2,214 4,736 27,306 24,361 23,620 12,128 -60.31%
-
Tax Rate 26.45% 3.15% 26.00% 26.75% 26.62% 23.98% 36.69% -
Total Cost 9,904 9,002 9,000 200,879 191,506 171,962 180,524 -85.53%
-
Net Worth 0 0 0 212,454 198,449 191,698 190,777 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 0 0 212,454 198,449 191,698 190,777 -
NOSH 357,972 348,317 343,333 342,669 342,153 342,318 340,674 3.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.41% 19.74% 34.48% 12.03% 11.36% 12.21% 6.83% -
ROE 0.00% 0.00% 0.00% 12.85% 12.28% 12.32% 6.36% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.61 3.22 4.00 66.64 63.14 57.22 56.88 -84.06%
EPS 0.69 0.52 1.16 7.97 7.12 6.90 3.56 -66.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.62 0.58 0.56 0.56 -
Adjusted Per Share Value based on latest NOSH - 342,400
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.09 2.68 3.28 54.57 51.63 46.81 46.30 -83.51%
EPS 0.72 0.53 1.13 6.53 5.82 5.64 2.90 -60.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.5077 0.4742 0.4581 0.4559 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.20 2.17 2.13 2.02 2.08 1.88 1.70 -
P/RPS 60.90 67.39 53.24 3.03 3.29 3.29 2.99 644.44%
P/EPS 260.09 341.39 154.41 25.35 29.21 27.25 47.75 209.25%
EY 0.38 0.29 0.65 3.94 3.42 3.67 2.09 -67.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.26 3.59 3.36 3.04 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 01/06/10 25/02/10 24/11/09 27/08/09 01/06/09 -
Price 2.43 2.32 2.23 2.07 2.07 1.90 1.72 -
P/RPS 67.27 72.05 55.74 3.11 3.28 3.32 3.02 690.17%
P/EPS 287.28 364.99 161.66 25.98 29.07 27.54 48.31 227.87%
EY 0.35 0.27 0.62 3.85 3.44 3.63 2.07 -69.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.34 3.57 3.39 3.07 -

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