[AYS] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 32.79%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 106,990 62,387 27,262 142,033 106,133 64,028 25,138 162.39%
PBT 27,364 14,038 5,787 36,491 27,013 15,634 5,313 197.93%
Tax -9,258 -4,855 -2,337 -12,748 -9,133 -5,290 -1,697 209.58%
NP 18,106 9,183 3,450 23,743 17,880 10,344 3,616 192.39%
-
NP to SH 18,106 9,183 3,450 23,743 17,880 10,344 3,616 192.39%
-
Tax Rate 33.83% 34.58% 40.38% 34.93% 33.81% 33.84% 31.94% -
Total Cost 88,884 53,204 23,812 118,290 88,253 53,684 21,522 157.18%
-
Net Worth 150,769 137,470 130,744 135,094 134,415 126,675 122,398 14.89%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 10,279 - - 10,499 - - - -
Div Payout % 56.78% - - 44.22% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 150,769 137,470 130,744 135,094 134,415 126,675 122,398 14.89%
NOSH 68,531 68,735 68,452 69,997 70,007 69,986 69,941 -1.34%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 16.92% 14.72% 12.65% 16.72% 16.85% 16.16% 14.38% -
ROE 12.01% 6.68% 2.64% 17.58% 13.30% 8.17% 2.95% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 156.12 90.76 39.83 202.91 151.60 91.49 35.94 165.99%
EPS 26.42 13.36 5.04 33.92 25.54 14.78 5.17 196.39%
DPS 15.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.20 2.00 1.91 1.93 1.92 1.81 1.75 16.46%
Adjusted Per Share Value based on latest NOSH - 69,964
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 25.57 14.91 6.51 33.94 25.36 15.30 6.01 162.33%
EPS 4.33 2.19 0.82 5.67 4.27 2.47 0.86 193.47%
DPS 2.46 0.00 0.00 2.51 0.00 0.00 0.00 -
NAPS 0.3603 0.3285 0.3124 0.3228 0.3212 0.3027 0.2925 14.89%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 3.32 3.32 3.73 3.58 2.65 2.42 2.04 -
P/RPS 2.13 3.66 9.37 1.76 1.75 2.65 5.68 -47.96%
P/EPS 12.57 24.85 74.01 10.55 10.38 16.37 39.46 -53.32%
EY 7.96 4.02 1.35 9.47 9.64 6.11 2.53 114.56%
DY 4.52 0.00 0.00 4.19 0.00 0.00 0.00 -
P/NAPS 1.51 1.66 1.95 1.85 1.38 1.34 1.17 18.52%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 01/10/02 30/05/02 26/02/02 27/11/01 28/08/01 23/05/01 -
Price 3.28 3.33 3.65 3.73 3.05 3.07 2.49 -
P/RPS 2.10 3.67 9.16 1.84 2.01 3.36 6.93 -54.85%
P/EPS 12.41 24.93 72.42 11.00 11.94 20.77 48.16 -59.47%
EY 8.05 4.01 1.38 9.09 8.37 4.81 2.08 146.29%
DY 4.57 0.00 0.00 4.02 0.00 0.00 0.00 -
P/NAPS 1.49 1.67 1.91 1.93 1.59 1.70 1.42 3.25%

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