[AYS] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -58.95%
YoY- -146.99%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 589,566 431,736 768,212 767,349 758,352 734,096 599,347 -1.08%
PBT -11,288 -25,500 -7,781 -10,654 5,988 8,016 21,127 -
Tax -326 -476 -1,342 -664 -13,598 -3,692 -5,381 -84.49%
NP -11,614 -25,976 -9,123 -11,318 -7,610 4,324 15,746 -
-
NP to SH -13,098 -26,996 -10,524 -9,794 -6,162 4,308 15,743 -
-
Tax Rate - - - - 227.09% 46.06% 25.47% -
Total Cost 601,180 457,712 777,335 778,667 765,962 729,772 583,601 1.99%
-
Net Worth 251,075 251,075 258,684 262,488 270,096 273,900 273,900 -5.62%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - 3,804 -
Div Payout % - - - - - - 24.16% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 251,075 251,075 258,684 262,488 270,096 273,900 273,900 -5.62%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -1.97% -6.02% -1.19% -1.48% -1.00% 0.59% 2.63% -
ROE -5.22% -10.75% -4.07% -3.73% -2.28% 1.57% 5.75% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 154.98 113.49 201.94 201.71 199.35 192.97 157.55 -1.08%
EPS -3.44 -7.08 -2.77 -2.57 -1.62 1.12 4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.66 0.66 0.68 0.69 0.71 0.72 0.72 -5.62%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 140.74 103.07 183.39 183.18 181.04 175.25 143.08 -1.09%
EPS -3.13 -6.44 -2.51 -2.34 -1.47 1.03 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 0.5994 0.5994 0.6175 0.6266 0.6448 0.6539 0.6539 -5.62%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.175 0.17 0.135 0.285 0.295 0.31 0.33 -
P/RPS 0.11 0.15 0.07 0.14 0.15 0.16 0.21 -34.94%
P/EPS -5.08 -2.40 -4.88 -11.07 -18.21 27.37 7.97 -
EY -19.67 -41.74 -20.49 -9.03 -5.49 3.65 12.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.03 -
P/NAPS 0.27 0.26 0.20 0.41 0.42 0.43 0.46 -29.82%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 30/06/20 25/02/20 26/11/19 27/08/19 30/05/19 -
Price 0.205 0.165 0.165 0.26 0.295 0.30 0.305 -
P/RPS 0.13 0.15 0.08 0.13 0.15 0.16 0.19 -22.29%
P/EPS -5.95 -2.33 -5.96 -10.10 -18.21 26.49 7.37 -
EY -16.80 -43.01 -16.77 -9.90 -5.49 3.77 13.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.28 -
P/NAPS 0.31 0.25 0.24 0.38 0.42 0.42 0.42 -18.28%

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