[AYS] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 121.15%
YoY- 128.29%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 969,398 1,052,796 753,658 705,898 589,566 431,736 768,212 16.75%
PBT 166,204 186,852 28,924 5,892 -11,288 -25,500 -7,781 -
Tax -28,636 -34,252 -4,352 -117 -326 -476 -1,342 667.88%
NP 137,568 152,600 24,572 5,774 -11,614 -25,976 -9,123 -
-
NP to SH 114,246 129,416 19,004 2,770 -13,098 -26,996 -10,524 -
-
Tax Rate 17.23% 18.33% 15.05% 1.99% - - - -
Total Cost 831,830 900,196 729,086 700,124 601,180 457,712 777,335 4.61%
-
Net Worth 334,767 308,138 277,705 258,684 251,075 251,075 258,684 18.73%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 22,825 22,825 - - - - - -
Div Payout % 19.98% 17.64% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 334,767 308,138 277,705 258,684 251,075 251,075 258,684 18.73%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 14.19% 14.49% 3.26% 0.82% -1.97% -6.02% -1.19% -
ROE 34.13% 42.00% 6.84% 1.07% -5.22% -10.75% -4.07% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 254.82 276.75 198.11 185.56 154.98 113.49 201.94 16.75%
EPS 30.04 34.00 5.00 0.73 -3.44 -7.08 -2.77 -
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.81 0.73 0.68 0.66 0.66 0.68 18.73%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 231.42 251.33 179.92 168.51 140.74 103.07 183.39 16.75%
EPS 27.27 30.89 4.54 0.66 -3.13 -6.44 -2.51 -
DPS 5.45 5.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7992 0.7356 0.6629 0.6175 0.5994 0.5994 0.6175 18.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.69 0.38 0.335 0.32 0.175 0.17 0.135 -
P/RPS 0.27 0.14 0.17 0.17 0.11 0.15 0.07 145.74%
P/EPS 2.30 1.12 6.71 43.94 -5.08 -2.40 -4.88 -
EY 43.52 89.52 14.91 2.28 -19.67 -41.74 -20.49 -
DY 8.70 15.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.47 0.46 0.47 0.27 0.26 0.20 147.56%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 25/08/21 31/05/21 23/02/21 24/11/20 25/08/20 30/06/20 -
Price 0.685 0.39 0.43 0.285 0.205 0.165 0.165 -
P/RPS 0.27 0.14 0.22 0.15 0.13 0.15 0.08 124.83%
P/EPS 2.28 1.15 8.61 39.13 -5.95 -2.33 -5.96 -
EY 43.84 87.23 11.62 2.56 -16.80 -43.01 -16.77 -
DY 8.76 15.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.48 0.59 0.42 0.31 0.25 0.24 119.25%

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