[AYS] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.71%
YoY- -6.77%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 75,202 33,878 142,394 98,844 62,876 27,537 134,405 -32.12%
PBT 10,948 3,674 24,107 16,633 10,545 3,152 21,969 -37.17%
Tax -3,593 -872 -7,389 -4,999 -2,957 -937 -5,824 -27.55%
NP 7,355 2,802 16,718 11,634 7,588 2,215 16,145 -40.82%
-
NP to SH 6,158 2,323 16,120 11,194 7,330 2,088 15,181 -45.23%
-
Tax Rate 32.82% 23.73% 30.65% 30.05% 28.04% 29.73% 26.51% -
Total Cost 67,847 31,076 125,676 87,210 55,288 25,322 118,260 -30.97%
-
Net Worth 177,897 181,057 177,970 174,585 171,261 171,147 168,141 3.83%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 10,267 - - - 10,929 -
Div Payout % - - 63.69% - - - 71.99% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 177,897 181,057 177,970 174,585 171,261 171,147 168,141 3.83%
NOSH 342,111 341,617 342,250 342,324 342,523 342,295 336,283 1.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.78% 8.27% 11.74% 11.77% 12.07% 8.04% 12.01% -
ROE 3.46% 1.28% 9.06% 6.41% 4.28% 1.22% 9.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.98 9.92 41.61 28.87 18.36 8.04 39.97 -32.90%
EPS 1.80 0.68 4.71 3.27 2.14 0.61 4.51 -45.82%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.25 -
NAPS 0.52 0.53 0.52 0.51 0.50 0.50 0.50 2.65%
Adjusted Per Share Value based on latest NOSH - 341,946
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.97 8.10 34.03 23.62 15.03 6.58 32.12 -32.12%
EPS 1.47 0.56 3.85 2.68 1.75 0.50 3.63 -45.29%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 2.61 -
NAPS 0.4251 0.4327 0.4253 0.4172 0.4093 0.409 0.4018 3.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.30 2.43 2.37 2.25 2.25 1.97 2.05 -
P/RPS 10.46 24.50 5.70 7.79 12.26 24.49 5.13 60.86%
P/EPS 127.78 357.35 50.32 68.81 105.14 322.95 45.41 99.44%
EY 0.78 0.28 1.99 1.45 0.95 0.31 2.20 -49.93%
DY 0.00 0.00 1.27 0.00 0.00 0.00 1.59 -
P/NAPS 4.42 4.58 4.56 4.41 4.50 3.94 4.10 5.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 28/11/07 28/08/07 28/05/07 28/05/07 -
Price 2.32 2.47 2.37 2.30 2.18 2.23 2.23 -
P/RPS 10.55 24.91 5.70 7.97 11.88 27.72 5.58 52.96%
P/EPS 128.89 363.24 50.32 70.34 101.87 365.57 49.40 89.63%
EY 0.78 0.28 1.99 1.42 0.98 0.27 2.02 -47.00%
DY 0.00 0.00 1.27 0.00 0.00 0.00 1.46 -
P/NAPS 4.46 4.66 4.56 4.51 4.36 4.46 4.46 0.00%

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