[AYS] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 9.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 644,660 617,038 586,232 535,329 530,794 0 0 -
PBT 10,506 4,960 -11,540 23,456 22,104 0 0 -
Tax -5,025 -5,326 -4,704 -5,864 -6,082 0 0 -
NP 5,481 -366 -16,244 17,592 16,021 0 0 -
-
NP to SH 5,473 -372 -16,284 17,598 16,030 0 0 -
-
Tax Rate 47.83% 107.38% - 25.00% 27.52% - - -
Total Cost 639,178 617,404 602,476 517,737 514,773 0 0 -
-
Net Worth 167,383 159,350 155,644 159,636 124,690 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,072 - - - - - - -
Div Payout % 92.67% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 167,383 159,350 155,644 159,636 124,690 0 0 -
NOSH 380,418 370,583 370,583 380,086 6,809 195,555 236,363 37.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.85% -0.06% -2.77% 3.29% 3.02% 0.00% 0.00% -
ROE 3.27% -0.23% -10.46% 11.02% 12.86% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 169.46 166.50 158.19 140.84 7,794.38 0.00 0.00 -
EPS 1.48 -0.10 -4.40 4.63 235.40 0.00 0.00 -
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.42 0.42 18.31 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 379,251
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 154.06 147.45 140.09 127.93 126.85 0.00 0.00 -
EPS 1.31 -0.09 -3.89 4.21 3.83 0.00 0.00 -
DPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.3808 0.3719 0.3815 0.298 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.34 0.43 0.31 0.31 0.305 0.305 -
P/RPS 0.18 0.20 0.27 0.00 0.00 0.00 0.00 -
P/EPS 21.55 -338.70 -9.79 0.00 0.00 0.00 0.00 -
EY 4.64 -0.30 -10.22 0.00 0.00 0.00 0.00 -
DY 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 1.02 0.00 0.02 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 04/02/13 28/11/12 29/08/12 31/05/12 07/05/12 14/10/11 20/07/11 -
Price 0.30 0.31 0.36 0.46 0.31 0.305 0.305 -
P/RPS 0.18 0.19 0.23 0.00 0.00 0.00 0.00 -
P/EPS 20.85 -308.82 -8.19 0.00 0.00 0.00 0.00 -
EY 4.80 -0.32 -12.21 0.00 0.00 0.00 0.00 -
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.86 0.00 0.02 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