[AYS] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 72.85%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 62,387 27,262 142,033 106,133 64,028 25,138 123,388 -36.61%
PBT 14,038 5,787 36,491 27,013 15,634 5,313 31,507 -41.75%
Tax -4,855 -2,337 -12,748 -9,133 -5,290 -1,697 -10,509 -40.32%
NP 9,183 3,450 23,743 17,880 10,344 3,616 20,998 -42.47%
-
NP to SH 9,183 3,450 23,743 17,880 10,344 3,616 20,998 -42.47%
-
Tax Rate 34.58% 40.38% 34.93% 33.81% 33.84% 31.94% 33.35% -
Total Cost 53,204 23,812 118,290 88,253 53,684 21,522 102,390 -35.44%
-
Net Worth 137,470 130,744 135,094 134,415 126,675 122,398 90,891 31.86%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 10,499 - - - 5,346 -
Div Payout % - - 44.22% - - - 25.46% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 137,470 130,744 135,094 134,415 126,675 122,398 90,891 31.86%
NOSH 68,735 68,452 69,997 70,007 69,986 69,941 53,465 18.28%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 14.72% 12.65% 16.72% 16.85% 16.16% 14.38% 17.02% -
ROE 6.68% 2.64% 17.58% 13.30% 8.17% 2.95% 23.10% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 90.76 39.83 202.91 151.60 91.49 35.94 230.78 -46.41%
EPS 13.36 5.04 33.92 25.54 14.78 5.17 30.00 -41.77%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 2.00 1.91 1.93 1.92 1.81 1.75 1.70 11.47%
Adjusted Per Share Value based on latest NOSH - 69,972
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 14.89 6.51 33.91 25.34 15.28 6.00 29.46 -36.62%
EPS 2.19 0.82 5.67 4.27 2.47 0.86 5.01 -42.48%
DPS 0.00 0.00 2.51 0.00 0.00 0.00 1.28 -
NAPS 0.3282 0.3121 0.3225 0.3209 0.3024 0.2922 0.217 31.86%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.32 3.73 3.58 2.65 2.42 2.04 2.42 -
P/RPS 3.66 9.37 1.76 1.75 2.65 5.68 1.05 130.42%
P/EPS 24.85 74.01 10.55 10.38 16.37 39.46 6.16 154.06%
EY 4.02 1.35 9.47 9.64 6.11 2.53 16.23 -60.66%
DY 0.00 0.00 4.19 0.00 0.00 0.00 4.13 -
P/NAPS 1.66 1.95 1.85 1.38 1.34 1.17 1.42 11.00%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 01/10/02 30/05/02 26/02/02 27/11/01 28/08/01 23/05/01 27/02/01 -
Price 3.33 3.65 3.73 3.05 3.07 2.49 2.33 -
P/RPS 3.67 9.16 1.84 2.01 3.36 6.93 1.01 136.91%
P/EPS 24.93 72.42 11.00 11.94 20.77 48.16 5.93 161.16%
EY 4.01 1.38 9.09 8.37 4.81 2.08 16.86 -61.71%
DY 0.00 0.00 4.02 0.00 0.00 0.00 4.29 -
P/NAPS 1.67 1.91 1.93 1.59 1.70 1.42 1.37 14.15%

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