[AYS] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 14.93%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 548,902 552,200 553,704 656,065 681,284 728,122 767,440 -19.97%
PBT 3,933 10,286 8,460 18,172 16,530 19,582 29,032 -73.52%
Tax -2,054 -3,406 -3,448 -5,136 -5,201 -6,348 -10,068 -65.24%
NP 1,878 6,880 5,012 13,036 11,329 13,234 18,964 -78.50%
-
NP to SH 1,838 6,832 4,956 12,970 11,285 13,178 18,908 -78.76%
-
Tax Rate 52.22% 33.11% 40.76% 28.26% 31.46% 32.42% 34.68% -
Total Cost 547,024 545,320 548,692 643,029 669,954 714,888 748,476 -18.81%
-
Net Worth 209,229 209,229 209,229 209,229 205,425 205,425 201,621 2.49%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 3,804 5,072 7,608 - -
Div Payout % - - - 29.33% 44.95% 57.74% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 209,229 209,229 209,229 209,229 205,425 205,425 201,621 2.49%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.34% 1.25% 0.91% 1.99% 1.66% 1.82% 2.47% -
ROE 0.88% 3.27% 2.37% 6.20% 5.49% 6.41% 9.38% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 144.29 145.16 145.55 172.46 179.09 191.40 201.74 -19.97%
EPS 0.48 1.80 1.32 3.41 2.96 3.46 4.96 -78.83%
DPS 0.00 0.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.55 0.55 0.55 0.55 0.54 0.54 0.53 2.49%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 131.04 131.82 132.18 156.62 162.64 173.82 183.21 -19.97%
EPS 0.44 1.63 1.18 3.10 2.69 3.15 4.51 -78.71%
DPS 0.00 0.00 0.00 0.91 1.21 1.82 0.00 -
NAPS 0.4995 0.4995 0.4995 0.4995 0.4904 0.4904 0.4813 2.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.27 0.33 0.32 0.31 0.30 0.31 0.315 -
P/RPS 0.19 0.23 0.22 0.18 0.17 0.16 0.16 12.10%
P/EPS 55.86 18.37 24.56 9.09 10.11 8.95 6.34 324.89%
EY 1.79 5.44 4.07 11.00 9.89 11.17 15.78 -76.47%
DY 0.00 0.00 0.00 3.23 4.44 6.45 0.00 -
P/NAPS 0.49 0.60 0.58 0.56 0.56 0.57 0.59 -11.61%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 11/11/14 25/08/14 30/05/14 24/02/14 27/11/13 28/08/13 -
Price 0.265 0.29 0.34 0.305 0.315 0.305 0.29 -
P/RPS 0.18 0.20 0.23 0.18 0.18 0.16 0.14 18.18%
P/EPS 54.83 16.15 26.10 8.95 10.62 8.80 5.83 343.73%
EY 1.82 6.19 3.83 11.18 9.42 11.36 17.14 -77.48%
DY 0.00 0.00 0.00 3.28 4.23 6.56 0.00 -
P/NAPS 0.48 0.53 0.62 0.55 0.58 0.56 0.55 -8.65%

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