[AYS] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 82.48%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 97,941 48,441 189,298 130,742 75,202 33,878 142,394 -22.09%
PBT 15,732 5,228 32,383 20,261 10,948 3,674 24,107 -24.78%
Tax -3,772 -1,918 -11,365 -5,068 -3,593 -872 -7,389 -36.15%
NP 11,960 3,310 21,018 15,193 7,355 2,802 16,718 -20.02%
-
NP to SH 11,810 3,032 18,107 11,237 6,158 2,323 16,120 -18.74%
-
Tax Rate 23.98% 36.69% 35.10% 25.01% 32.82% 23.73% 30.65% -
Total Cost 85,981 45,131 168,280 115,549 67,847 31,076 125,676 -22.37%
-
Net Worth 191,698 190,777 188,195 184,999 177,897 181,057 177,970 5.08%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 10,265 - - - 10,267 -
Div Payout % - - 56.69% - - - 63.69% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 191,698 190,777 188,195 184,999 177,897 181,057 177,970 5.08%
NOSH 342,318 340,674 342,173 342,591 342,111 341,617 342,250 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.21% 6.83% 11.10% 11.62% 9.78% 8.27% 11.74% -
ROE 6.16% 1.59% 9.62% 6.07% 3.46% 1.28% 9.06% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.61 14.22 55.32 38.16 21.98 9.92 41.61 -22.11%
EPS 3.45 0.89 5.29 3.28 1.80 0.68 4.71 -18.75%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.56 0.56 0.55 0.54 0.52 0.53 0.52 5.06%
Adjusted Per Share Value based on latest NOSH - 343,175
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.38 11.56 45.19 31.21 17.95 8.09 33.99 -22.09%
EPS 2.82 0.72 4.32 2.68 1.47 0.55 3.85 -18.75%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 2.45 -
NAPS 0.4576 0.4554 0.4493 0.4416 0.4247 0.4322 0.4249 5.07%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.88 1.70 1.63 2.50 2.30 2.43 2.37 -
P/RPS 6.57 11.96 2.95 6.55 10.46 24.50 5.70 9.94%
P/EPS 54.49 191.01 30.80 76.22 127.78 357.35 50.32 5.45%
EY 1.84 0.52 3.25 1.31 0.78 0.28 1.99 -5.09%
DY 0.00 0.00 1.84 0.00 0.00 0.00 1.27 -
P/NAPS 3.36 3.04 2.96 4.63 4.42 4.58 4.56 -18.43%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 30/05/08 28/02/08 -
Price 1.90 1.72 1.67 1.83 2.32 2.47 2.37 -
P/RPS 6.64 12.10 3.02 4.80 10.55 24.91 5.70 10.72%
P/EPS 55.07 193.26 31.56 55.79 128.89 363.24 50.32 6.20%
EY 1.82 0.52 3.17 1.79 0.78 0.28 1.99 -5.78%
DY 0.00 0.00 1.80 0.00 0.00 0.00 1.27 -
P/NAPS 3.39 3.07 3.04 3.39 4.46 4.66 4.56 -17.95%

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