[AYS] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 35.87%
YoY- -726.65%
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 753,658 529,424 294,783 107,934 768,212 575,512 379,176 58.01%
PBT 28,924 4,419 -5,644 -6,375 -7,781 -7,991 2,994 352.97%
Tax -4,352 -88 -163 -119 -1,342 -498 -6,799 -25.70%
NP 24,572 4,331 -5,807 -6,494 -9,123 -8,489 -3,805 -
-
NP to SH 19,004 2,078 -6,549 -6,749 -10,524 -7,346 -3,081 -
-
Tax Rate 15.05% 1.99% - - - - 227.09% -
Total Cost 729,086 525,093 300,590 114,428 777,335 584,001 382,981 53.54%
-
Net Worth 277,705 258,684 251,075 251,075 258,684 262,488 270,096 1.86%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 277,705 258,684 251,075 251,075 258,684 262,488 270,096 1.86%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.26% 0.82% -1.97% -6.02% -1.19% -1.48% -1.00% -
ROE 6.84% 0.80% -2.61% -2.69% -4.07% -2.80% -1.14% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 198.11 139.17 77.49 28.37 201.94 151.28 99.67 58.02%
EPS 5.00 0.55 -1.72 -1.77 -2.77 -1.93 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.68 0.66 0.66 0.68 0.69 0.71 1.86%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 179.92 126.39 70.37 25.77 183.39 137.39 90.52 58.01%
EPS 4.54 0.50 -1.56 -1.61 -2.51 -1.75 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6629 0.6175 0.5994 0.5994 0.6175 0.6266 0.6448 1.86%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.335 0.32 0.175 0.17 0.135 0.285 0.295 -
P/RPS 0.17 0.23 0.23 0.60 0.07 0.19 0.30 -31.49%
P/EPS 6.71 58.58 -10.17 -9.58 -4.88 -14.76 -36.42 -
EY 14.91 1.71 -9.84 -10.44 -20.49 -6.78 -2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.27 0.26 0.20 0.41 0.42 6.24%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 23/02/21 24/11/20 25/08/20 30/06/20 25/02/20 26/11/19 -
Price 0.43 0.285 0.205 0.165 0.165 0.26 0.295 -
P/RPS 0.22 0.20 0.26 0.58 0.08 0.17 0.30 -18.66%
P/EPS 8.61 52.17 -11.91 -9.30 -5.96 -13.46 -36.42 -
EY 11.62 1.92 -8.40 -10.75 -16.77 -7.43 -2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.31 0.25 0.24 0.38 0.42 25.40%

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