[AYS] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -15.44%
YoY- -35.52%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 101,640 58,596 23,509 120,021 106,990 62,387 27,262 140.24%
PBT 24,310 10,537 3,158 25,269 27,364 14,038 5,787 160.12%
Tax -7,965 -2,868 -963 -9,959 -9,258 -4,855 -2,337 126.30%
NP 16,345 7,669 2,195 15,310 18,106 9,183 3,450 181.81%
-
NP to SH 17,017 7,669 2,195 15,310 18,106 9,183 3,450 189.48%
-
Tax Rate 32.76% 27.22% 30.49% 39.41% 33.83% 34.58% 40.38% -
Total Cost 85,295 50,927 21,314 104,711 88,884 53,204 23,812 133.92%
-
Net Worth 136,857 136,857 136,747 120,551 150,769 137,470 130,744 3.09%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 102 10,279 - - -
Div Payout % - - - 0.67% 56.78% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 136,857 136,857 136,747 120,551 150,769 137,470 130,744 3.09%
NOSH 68,428 68,428 68,373 68,494 68,531 68,735 68,452 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 16.08% 13.09% 9.34% 12.76% 16.92% 14.72% 12.65% -
ROE 12.43% 5.60% 1.61% 12.70% 12.01% 6.68% 2.64% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 148.53 85.63 34.38 175.23 156.12 90.76 39.83 140.28%
EPS 4.78 2.24 3.21 22.35 26.42 13.36 5.04 -3.46%
DPS 0.00 0.00 0.00 0.15 15.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 1.76 2.20 2.00 1.91 3.11%
Adjusted Per Share Value based on latest NOSH - 68,388
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 24.29 14.00 5.62 28.68 25.57 14.91 6.51 140.37%
EPS 4.07 1.83 0.52 3.66 4.33 2.19 0.82 190.69%
DPS 0.00 0.00 0.00 0.02 2.46 0.00 0.00 -
NAPS 0.3271 0.3271 0.3268 0.2881 0.3603 0.3285 0.3124 3.11%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.80 3.13 3.28 3.25 3.32 3.32 3.73 -
P/RPS 1.89 3.66 9.54 1.85 2.13 3.66 9.37 -65.57%
P/EPS 11.26 27.93 102.17 14.54 12.57 24.85 74.01 -71.46%
EY 8.88 3.58 0.98 6.88 7.96 4.02 1.35 250.66%
DY 0.00 0.00 0.00 0.05 4.52 0.00 0.00 -
P/NAPS 1.40 1.57 1.64 1.85 1.51 1.66 1.95 -19.80%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 29/05/03 26/02/03 11/11/02 01/10/02 30/05/02 -
Price 2.87 3.03 3.17 3.25 3.28 3.33 3.65 -
P/RPS 1.93 3.54 9.22 1.85 2.10 3.67 9.16 -64.55%
P/EPS 11.54 27.04 98.74 14.54 12.41 24.93 72.42 -70.57%
EY 8.66 3.70 1.01 6.88 8.05 4.01 1.38 239.83%
DY 0.00 0.00 0.00 0.05 4.57 0.00 0.00 -
P/NAPS 1.44 1.52 1.59 1.85 1.49 1.67 1.91 -17.14%

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