[AYS] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -24.48%
YoY- -33.02%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 767,349 758,352 734,096 599,347 592,521 621,686 564,712 22.61%
PBT -10,654 5,988 8,016 21,127 27,492 35,560 34,532 -
Tax -664 -13,598 -3,692 -5,381 -6,588 -8,446 -8,968 -82.28%
NP -11,318 -7,610 4,324 15,746 20,904 27,114 25,564 -
-
NP to SH -9,794 -6,162 4,308 15,743 20,845 27,070 25,552 -
-
Tax Rate - 227.09% 46.06% 25.47% 23.96% 23.75% 25.97% -
Total Cost 778,667 765,962 729,772 583,601 571,617 594,572 539,148 27.68%
-
Net Worth 262,488 270,096 273,900 273,900 273,900 270,096 266,292 -0.95%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 3,804 - - - -
Div Payout % - - - 24.16% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 262,488 270,096 273,900 273,900 273,900 270,096 266,292 -0.95%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.48% -1.00% 0.59% 2.63% 3.53% 4.36% 4.53% -
ROE -3.73% -2.28% 1.57% 5.75% 7.61% 10.02% 9.60% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 201.71 199.35 192.97 157.55 155.76 163.42 148.45 22.60%
EPS -2.57 -1.62 1.12 4.14 5.48 7.12 6.72 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.72 0.72 0.72 0.71 0.70 -0.95%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 183.18 181.04 175.25 143.08 141.45 148.41 134.81 22.61%
EPS -2.34 -1.47 1.03 3.76 4.98 6.46 6.10 -
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.6266 0.6448 0.6539 0.6539 0.6539 0.6448 0.6357 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.285 0.295 0.31 0.33 0.335 0.40 0.39 -
P/RPS 0.14 0.15 0.16 0.21 0.22 0.24 0.26 -33.73%
P/EPS -11.07 -18.21 27.37 7.97 6.11 5.62 5.81 -
EY -9.03 -5.49 3.65 12.54 16.36 17.79 17.22 -
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.43 0.46 0.47 0.56 0.56 -18.72%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 26/11/19 27/08/19 30/05/19 26/02/19 23/11/18 29/08/18 -
Price 0.26 0.295 0.30 0.305 0.37 0.37 0.395 -
P/RPS 0.13 0.15 0.16 0.19 0.24 0.23 0.27 -38.48%
P/EPS -10.10 -18.21 26.49 7.37 6.75 5.20 5.88 -
EY -9.90 -5.49 3.77 13.57 14.81 19.23 17.00 -
DY 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.42 0.42 0.51 0.52 0.56 -22.72%

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