[AYS] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
03-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 530,794 0 0 0 350,889 12,932 11,216 1199.19%
PBT 22,104 0 0 0 16,297 4,117 2,286 351.99%
Tax -6,082 0 0 0 -4,259 -1,089 -72 1809.70%
NP 16,021 0 0 0 12,038 3,028 2,214 272.77%
-
NP to SH 16,030 0 0 0 12,085 3,028 2,214 272.91%
-
Tax Rate 27.52% - - - 26.13% 26.45% 3.15% -
Total Cost 514,773 0 0 0 338,851 9,904 9,002 1373.38%
-
Net Worth 124,690 0 0 0 6,016,994 0 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 124,690 0 0 0 6,016,994 0 0 -
NOSH 6,809 195,555 236,363 115,110 363,564 357,972 348,317 -92.69%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.02% 0.00% 0.00% 0.00% 3.43% 23.41% 19.74% -
ROE 12.86% 0.00% 0.00% 0.00% 0.20% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7,794.38 0.00 0.00 0.00 96.51 3.61 3.22 17674.06%
EPS 235.40 0.00 0.00 0.00 177.46 0.69 0.52 5730.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.31 0.00 0.00 0.00 16.55 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 115,110
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 126.85 0.00 0.00 0.00 83.85 3.09 2.68 1199.32%
EPS 3.83 0.00 0.00 0.00 2.89 0.72 0.53 272.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.00 0.00 0.00 14.3789 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.31 0.305 0.305 0.305 2.47 2.20 2.17 -
P/RPS 0.00 0.00 0.00 0.00 2.56 60.90 67.39 -
P/EPS 0.00 0.00 0.00 0.00 74.31 260.09 341.39 -
EY 0.00 0.00 0.00 0.00 1.35 0.38 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.00 0.00 0.00 0.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 07/05/12 14/10/11 20/07/11 03/05/11 23/02/11 30/11/10 27/08/10 -
Price 0.31 0.305 0.305 0.305 1.00 2.43 2.32 -
P/RPS 0.00 0.00 0.00 0.00 1.04 67.27 72.05 -
P/EPS 0.00 0.00 0.00 0.00 30.08 287.28 364.99 -
EY 0.00 0.00 0.00 0.00 3.32 0.35 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.00 0.00 0.00 0.06 0.00 0.00 -

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