[AYS] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -56.91%
YoY- 145.2%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 591,352 445,288 304,312 145,561 563,799 411,677 276,100 66.08%
PBT 11,735 11,574 10,010 3,872 8,641 2,950 5,143 73.23%
Tax -3,452 -2,812 -2,197 -834 -1,545 -1,541 -1,703 60.09%
NP 8,283 8,762 7,813 3,038 7,096 1,409 3,440 79.55%
-
NP to SH 8,269 8,750 7,811 3,038 7,050 1,379 3,416 80.18%
-
Tax Rate 29.42% 24.30% 21.95% 21.54% 17.88% 52.24% 33.11% -
Total Cost 583,069 436,526 296,499 142,523 556,703 410,268 272,660 65.90%
-
Net Worth 217,309 220,642 216,838 216,838 213,375 209,229 209,229 2.55%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,812 3,804 - - 3,810 - - -
Div Payout % 46.11% 43.48% - - 54.05% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 217,309 220,642 216,838 216,838 213,375 209,229 209,229 2.55%
NOSH 381,244 380,418 380,418 380,418 381,027 380,418 380,418 0.14%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.40% 1.97% 2.57% 2.09% 1.26% 0.34% 1.25% -
ROE 3.81% 3.97% 3.60% 1.40% 3.30% 0.66% 1.63% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 155.11 117.05 79.99 38.26 147.97 108.22 72.58 65.83%
EPS 2.17 2.30 2.05 0.80 1.85 0.36 0.90 79.71%
DPS 1.00 1.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.57 0.58 0.57 0.57 0.56 0.55 0.55 2.40%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 141.17 106.30 72.65 34.75 134.59 98.28 65.91 66.08%
EPS 1.97 2.09 1.86 0.73 1.68 0.33 0.82 79.28%
DPS 0.91 0.91 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.5188 0.5267 0.5176 0.5176 0.5094 0.4995 0.4995 2.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.285 0.285 0.265 0.265 0.26 0.27 0.33 -
P/RPS 0.18 0.24 0.33 0.69 0.18 0.25 0.45 -45.68%
P/EPS 13.14 12.39 12.91 33.18 14.05 74.48 36.75 -49.59%
EY 7.61 8.07 7.75 3.01 7.12 1.34 2.72 98.42%
DY 3.51 3.51 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.50 0.49 0.46 0.46 0.46 0.49 0.60 -11.43%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 23/02/16 23/11/15 27/08/15 27/05/15 17/02/15 11/11/14 -
Price 0.26 0.29 0.245 0.215 0.245 0.265 0.29 -
P/RPS 0.17 0.25 0.31 0.56 0.17 0.24 0.40 -43.44%
P/EPS 11.99 12.61 11.93 26.92 13.24 73.10 32.30 -48.31%
EY 8.34 7.93 8.38 3.71 7.55 1.37 3.10 93.31%
DY 3.85 3.45 0.00 0.00 4.08 0.00 0.00 -
P/NAPS 0.46 0.50 0.43 0.38 0.44 0.48 0.53 -9.00%

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