[AYS] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -41.88%
YoY- -4.59%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 120,021 142,653 124,774 109,048 142,033 141,510 128,056 -4.21%
PBT 25,269 36,485 28,076 23,148 36,491 36,017 31,268 -13.20%
Tax -9,959 -12,344 -9,710 -9,348 -12,748 -12,177 -10,580 -3.94%
NP 15,310 24,141 18,366 13,800 23,743 23,840 20,688 -18.13%
-
NP to SH 15,310 24,141 18,366 13,800 23,743 23,840 20,688 -18.13%
-
Tax Rate 39.41% 33.83% 34.58% 40.38% 34.93% 33.81% 33.84% -
Total Cost 104,711 118,512 106,408 95,248 118,290 117,670 107,368 -1.65%
-
Net Worth 120,551 150,769 137,470 130,744 135,094 134,415 126,675 -3.24%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 102 13,706 - - 10,499 - - -
Div Payout % 0.67% 56.78% - - 44.22% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 120,551 150,769 137,470 130,744 135,094 134,415 126,675 -3.24%
NOSH 68,494 68,531 68,735 68,452 69,997 70,007 69,986 -1.42%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 12.76% 16.92% 14.72% 12.65% 16.72% 16.85% 16.16% -
ROE 12.70% 16.01% 13.36% 10.55% 17.58% 17.74% 16.33% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 175.23 208.16 181.53 159.30 202.91 202.14 182.97 -2.83%
EPS 22.35 35.23 26.72 20.16 33.92 34.05 29.56 -16.96%
DPS 0.15 20.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 1.76 2.20 2.00 1.91 1.93 1.92 1.81 -1.84%
Adjusted Per Share Value based on latest NOSH - 68,725
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 28.65 34.05 29.79 26.03 33.91 33.78 30.57 -4.22%
EPS 3.65 5.76 4.38 3.29 5.67 5.69 4.94 -18.22%
DPS 0.02 3.27 0.00 0.00 2.51 0.00 0.00 -
NAPS 0.2878 0.3599 0.3282 0.3121 0.3225 0.3209 0.3024 -3.23%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.25 3.32 3.32 3.73 3.58 2.65 2.42 -
P/RPS 1.85 1.59 1.83 2.34 1.76 1.31 1.32 25.15%
P/EPS 14.54 9.42 12.43 18.50 10.55 7.78 8.19 46.46%
EY 6.88 10.61 8.05 5.40 9.47 12.85 12.21 -31.70%
DY 0.05 6.02 0.00 0.00 4.19 0.00 0.00 -
P/NAPS 1.85 1.51 1.66 1.95 1.85 1.38 1.34 23.91%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 11/11/02 01/10/02 30/05/02 26/02/02 27/11/01 28/08/01 -
Price 3.25 3.28 3.33 3.65 3.73 3.05 3.07 -
P/RPS 1.85 1.58 1.83 2.29 1.84 1.51 1.68 6.61%
P/EPS 14.54 9.31 12.46 18.11 11.00 8.96 10.39 25.03%
EY 6.88 10.74 8.02 5.52 9.09 11.17 9.63 -20.03%
DY 0.05 6.10 0.00 0.00 4.02 0.00 0.00 -
P/NAPS 1.85 1.49 1.67 1.91 1.93 1.59 1.70 5.78%

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