[AYS] QoQ Cumulative Quarter Result on 30-Jun-2023 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -77.16%
YoY- -58.24%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,289,239 995,525 672,040 297,211 1,313,765 977,444 655,858 56.85%
PBT 26,956 17,803 16,966 12,486 54,634 39,006 45,111 -29.03%
Tax -6,117 -4,291 -4,465 -2,559 -12,601 -11,592 -11,819 -35.51%
NP 20,839 13,512 12,501 9,927 42,033 27,414 33,292 -26.80%
-
NP to SH 18,803 13,644 12,054 9,163 40,126 24,875 29,766 -26.35%
-
Tax Rate 22.69% 24.10% 26.32% 20.49% 23.06% 29.72% 26.20% -
Total Cost 1,268,400 982,013 659,539 287,284 1,271,732 950,030 622,566 60.64%
-
Net Worth 460,304 451,935 456,119 451,935 443,566 418,458 426,827 5.15%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 6,276 - - - 4,184 - - -
Div Payout % 33.38% - - - 10.43% - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 460,304 451,935 456,119 451,935 443,566 418,458 426,827 5.15%
NOSH 418,458 418,458 418,458 418,458 418,458 418,458 418,458 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 1.62% 1.36% 1.86% 3.34% 3.20% 2.80% 5.08% -
ROE 4.08% 3.02% 2.64% 2.03% 9.05% 5.94% 6.97% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 308.09 237.90 160.60 71.03 313.95 233.58 156.73 56.85%
EPS 4.49 3.26 2.88 2.19 9.59 5.94 7.11 -26.37%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.10 1.08 1.09 1.08 1.06 1.00 1.02 5.15%
Adjusted Per Share Value based on latest NOSH - 418,458
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 307.77 237.65 160.43 70.95 313.63 233.34 156.57 56.85%
EPS 4.49 3.26 2.88 2.19 9.58 5.94 7.11 -26.37%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0989 1.0789 1.0889 1.0789 1.0589 0.999 1.0189 5.16%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.355 0.365 0.395 0.375 0.385 0.43 0.38 -
P/RPS 0.12 0.15 0.25 0.53 0.12 0.18 0.24 -36.97%
P/EPS 7.90 11.19 13.71 17.13 4.02 7.23 5.34 29.80%
EY 12.66 8.93 7.29 5.84 24.91 13.82 18.72 -22.93%
DY 4.23 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 0.32 0.34 0.36 0.35 0.36 0.43 0.37 -9.21%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 26/02/24 27/11/23 22/08/23 31/05/23 20/02/23 29/11/22 -
Price 0.37 0.375 0.39 0.425 0.35 0.455 0.41 -
P/RPS 0.12 0.16 0.24 0.60 0.11 0.19 0.26 -40.24%
P/EPS 8.23 11.50 13.54 19.41 3.65 7.65 5.76 26.83%
EY 12.14 8.69 7.39 5.15 27.40 13.06 17.35 -21.16%
DY 4.05 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.34 0.35 0.36 0.39 0.33 0.46 0.40 -10.25%

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