[AYS] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 157.11%
YoY- 128.66%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 144,812 591,352 445,288 304,312 145,561 563,799 411,677 -50.20%
PBT 14,387 11,735 11,574 10,010 3,872 8,641 2,950 187.86%
Tax -3,626 -3,452 -2,812 -2,197 -834 -1,545 -1,541 77.00%
NP 10,761 8,283 8,762 7,813 3,038 7,096 1,409 288.29%
-
NP to SH 10,739 8,269 8,750 7,811 3,038 7,050 1,379 293.37%
-
Tax Rate 25.20% 29.42% 24.30% 21.95% 21.54% 17.88% 52.24% -
Total Cost 134,051 583,069 436,526 296,499 142,523 556,703 410,268 -52.59%
-
Net Worth 224,446 217,309 220,642 216,838 216,838 213,375 209,229 4.79%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 3,812 3,804 - - 3,810 - -
Div Payout % - 46.11% 43.48% - - 54.05% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 224,446 217,309 220,642 216,838 216,838 213,375 209,229 4.79%
NOSH 380,418 381,244 380,418 380,418 380,418 381,027 380,418 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.43% 1.40% 1.97% 2.57% 2.09% 1.26% 0.34% -
ROE 4.78% 3.81% 3.97% 3.60% 1.40% 3.30% 0.66% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.07 155.11 117.05 79.99 38.26 147.97 108.22 -50.19%
EPS 2.82 2.17 2.30 2.05 0.80 1.85 0.36 294.92%
DPS 0.00 1.00 1.00 0.00 0.00 1.00 0.00 -
NAPS 0.59 0.57 0.58 0.57 0.57 0.56 0.55 4.79%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.61 141.32 106.41 72.72 34.79 134.73 98.38 -50.19%
EPS 2.57 1.98 2.09 1.87 0.73 1.68 0.33 293.38%
DPS 0.00 0.91 0.91 0.00 0.00 0.91 0.00 -
NAPS 0.5364 0.5193 0.5273 0.5182 0.5182 0.5099 0.50 4.80%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.29 0.285 0.285 0.265 0.265 0.26 0.27 -
P/RPS 0.76 0.18 0.24 0.33 0.69 0.18 0.25 109.99%
P/EPS 10.27 13.14 12.39 12.91 33.18 14.05 74.48 -73.34%
EY 9.73 7.61 8.07 7.75 3.01 7.12 1.34 275.43%
DY 0.00 3.51 3.51 0.00 0.00 3.85 0.00 -
P/NAPS 0.49 0.50 0.49 0.46 0.46 0.46 0.49 0.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 18/05/16 23/02/16 23/11/15 27/08/15 27/05/15 17/02/15 -
Price 0.29 0.26 0.29 0.245 0.215 0.245 0.265 -
P/RPS 0.76 0.17 0.25 0.31 0.56 0.17 0.24 115.79%
P/EPS 10.27 11.99 12.61 11.93 26.92 13.24 73.10 -73.00%
EY 9.73 8.34 7.93 8.38 3.71 7.55 1.37 269.92%
DY 0.00 3.85 3.45 0.00 0.00 4.08 0.00 -
P/NAPS 0.49 0.46 0.50 0.43 0.38 0.44 0.48 1.38%

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