[AYS] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 165.09%
YoY- -15.99%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 48,441 189,298 130,742 75,202 33,878 142,394 98,844 -37.81%
PBT 5,228 32,383 20,261 10,948 3,674 24,107 16,633 -53.73%
Tax -1,918 -11,365 -5,068 -3,593 -872 -7,389 -4,999 -47.16%
NP 3,310 21,018 15,193 7,355 2,802 16,718 11,634 -56.70%
-
NP to SH 3,032 18,107 11,237 6,158 2,323 16,120 11,194 -58.10%
-
Tax Rate 36.69% 35.10% 25.01% 32.82% 23.73% 30.65% 30.05% -
Total Cost 45,131 168,280 115,549 67,847 31,076 125,676 87,210 -35.51%
-
Net Worth 190,777 188,195 184,999 177,897 181,057 177,970 174,585 6.08%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 10,265 - - - 10,267 - -
Div Payout % - 56.69% - - - 63.69% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 190,777 188,195 184,999 177,897 181,057 177,970 174,585 6.08%
NOSH 340,674 342,173 342,591 342,111 341,617 342,250 342,324 -0.32%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.83% 11.10% 11.62% 9.78% 8.27% 11.74% 11.77% -
ROE 1.59% 9.62% 6.07% 3.46% 1.28% 9.06% 6.41% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 14.22 55.32 38.16 21.98 9.92 41.61 28.87 -37.60%
EPS 0.89 5.29 3.28 1.80 0.68 4.71 3.27 -57.96%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.56 0.55 0.54 0.52 0.53 0.52 0.51 6.42%
Adjusted Per Share Value based on latest NOSH - 342,410
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.56 45.19 31.21 17.95 8.09 33.99 23.60 -37.83%
EPS 0.72 4.32 2.68 1.47 0.55 3.85 2.67 -58.22%
DPS 0.00 2.45 0.00 0.00 0.00 2.45 0.00 -
NAPS 0.4554 0.4493 0.4416 0.4247 0.4322 0.4249 0.4168 6.07%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.70 1.63 2.50 2.30 2.43 2.37 2.25 -
P/RPS 11.96 2.95 6.55 10.46 24.50 5.70 7.79 33.05%
P/EPS 191.01 30.80 76.22 127.78 357.35 50.32 68.81 97.39%
EY 0.52 3.25 1.31 0.78 0.28 1.99 1.45 -49.49%
DY 0.00 1.84 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 3.04 2.96 4.63 4.42 4.58 4.56 4.41 -21.94%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 01/06/09 24/02/09 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 -
Price 1.72 1.67 1.83 2.32 2.47 2.37 2.30 -
P/RPS 12.10 3.02 4.80 10.55 24.91 5.70 7.97 32.06%
P/EPS 193.26 31.56 55.79 128.89 363.24 50.32 70.34 96.04%
EY 0.52 3.17 1.79 0.78 0.28 1.99 1.42 -48.78%
DY 0.00 1.80 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 3.07 3.04 3.39 4.46 4.66 4.56 4.51 -22.59%

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