[AYS] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 76.56%
YoY- 972.24%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 352,171 1,116,486 723,963 484,699 263,199 753,658 529,424 -23.85%
PBT 34,427 145,472 111,490 83,102 46,713 28,924 4,419 294.47%
Tax -9,507 -28,948 -20,306 -14,318 -8,563 -4,352 -88 2187.87%
NP 24,920 116,524 91,184 68,784 38,150 24,572 4,331 222.13%
-
NP to SH 21,941 101,428 77,947 57,123 32,354 19,004 2,078 383.37%
-
Tax Rate 27.61% 19.90% 18.21% 17.23% 18.33% 15.05% 1.99% -
Total Cost 327,251 999,962 632,779 415,915 225,049 729,086 525,093 -27.10%
-
Net Worth 418,458 372,190 356,352 334,767 308,138 277,705 258,684 37.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 15,837 11,878 11,412 5,706 - - -
Div Payout % - 15.61% 15.24% 19.98% 17.64% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 418,458 372,190 356,352 334,767 308,138 277,705 258,684 37.92%
NOSH 418,458 418,458 418,458 380,418 380,418 380,418 380,418 6.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.08% 10.44% 12.60% 14.19% 14.49% 3.26% 0.82% -
ROE 5.24% 27.25% 21.87% 17.06% 10.50% 6.84% 0.80% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 84.16 281.98 182.84 127.41 69.19 198.11 139.17 -28.55%
EPS 5.24 25.62 19.69 15.02 8.50 5.00 0.55 351.27%
DPS 0.00 4.00 3.00 3.00 1.50 0.00 0.00 -
NAPS 1.00 0.94 0.90 0.88 0.81 0.73 0.68 29.40%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 84.07 266.53 172.83 115.71 62.83 179.92 126.39 -23.85%
EPS 5.24 24.21 18.61 13.64 7.72 4.54 0.50 380.96%
DPS 0.00 3.78 2.84 2.72 1.36 0.00 0.00 -
NAPS 0.999 0.8885 0.8507 0.7992 0.7356 0.6629 0.6175 37.93%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.49 0.55 0.695 0.69 0.38 0.335 0.32 -
P/RPS 0.58 0.20 0.38 0.54 0.55 0.17 0.23 85.58%
P/EPS 9.35 2.15 3.53 4.60 4.47 6.71 58.58 -70.67%
EY 10.70 46.58 28.33 21.76 22.38 14.91 1.71 240.70%
DY 0.00 7.27 4.32 4.35 3.95 0.00 0.00 -
P/NAPS 0.49 0.59 0.77 0.78 0.47 0.46 0.47 2.82%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 24/05/22 22/02/22 23/11/21 25/08/21 31/05/21 23/02/21 -
Price 0.455 0.49 0.695 0.685 0.39 0.43 0.285 -
P/RPS 0.54 0.17 0.38 0.54 0.56 0.22 0.20 94.25%
P/EPS 8.68 1.91 3.53 4.56 4.59 8.61 52.17 -69.84%
EY 11.52 52.28 28.33 21.92 21.81 11.62 1.92 231.27%
DY 0.00 8.16 4.32 4.38 3.85 0.00 0.00 -
P/NAPS 0.46 0.52 0.77 0.78 0.48 0.59 0.42 6.27%

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