[AYS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 29.47%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 66,806 29,403 125,574 95,865 65,304 28,848 109,563 -28.15%
PBT 12,833 4,371 20,823 17,350 12,218 3,859 16,013 -13.75%
Tax -3,957 -1,361 -7,931 -6,672 -3,823 -1,328 -6,534 -28.48%
NP 8,876 3,010 12,892 10,678 8,395 2,531 9,479 -4.29%
-
NP to SH 8,504 2,875 12,437 10,271 7,933 2,531 9,479 -6.99%
-
Tax Rate 30.83% 31.14% 38.09% 38.46% 31.29% 34.41% 40.80% -
Total Cost 57,930 26,393 112,682 85,187 56,909 26,317 100,084 -30.61%
-
Net Worth 158,829 158,620 159,493 154,064 150,453 143,651 153,965 2.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 10,180 - - - 6,842 -
Div Payout % - - 81.86% - - - 72.19% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 158,829 158,620 159,493 154,064 150,453 143,651 153,965 2.10%
NOSH 330,894 330,459 339,347 342,366 341,939 342,027 342,145 -2.21%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.29% 10.24% 10.27% 11.14% 12.86% 8.77% 8.65% -
ROE 5.35% 1.81% 7.80% 6.67% 5.27% 1.76% 6.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.19 8.90 37.00 28.00 19.10 8.43 32.02 -26.53%
EPS 2.57 0.87 3.67 3.00 2.32 0.74 2.77 -4.88%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 0.48 0.48 0.47 0.45 0.44 0.42 0.45 4.40%
Adjusted Per Share Value based on latest NOSH - 343,823
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.96 7.03 30.01 22.91 15.61 6.89 26.18 -28.16%
EPS 2.03 0.69 2.97 2.45 1.90 0.60 2.27 -7.19%
DPS 0.00 0.00 2.43 0.00 0.00 0.00 1.64 -
NAPS 0.3796 0.3791 0.3811 0.3682 0.3595 0.3433 0.3679 2.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.75 1.38 1.25 1.50 1.38 1.30 1.52 -
P/RPS 8.67 15.51 3.38 5.36 7.23 15.41 4.75 49.51%
P/EPS 68.09 158.62 34.11 50.00 59.48 175.68 54.86 15.53%
EY 1.47 0.63 2.93 2.00 1.68 0.57 1.82 -13.30%
DY 0.00 0.00 2.40 0.00 0.00 0.00 1.32 -
P/NAPS 3.65 2.88 2.66 3.33 3.14 3.10 3.38 5.27%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 27/02/06 24/11/05 25/08/05 30/05/05 28/02/05 -
Price 1.65 1.52 1.50 1.37 1.53 1.20 1.47 -
P/RPS 8.17 17.08 4.05 4.89 8.01 14.23 4.59 47.02%
P/EPS 64.20 174.71 40.93 45.67 65.95 162.16 53.06 13.58%
EY 1.56 0.57 2.44 2.19 1.52 0.62 1.88 -11.72%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.36 -
P/NAPS 3.44 3.17 3.19 3.04 3.48 2.86 3.27 3.44%

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