[AYS] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.97%
YoY- 45.58%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 81,279 55,313 25,924 137,040 101,640 58,596 23,509 128.12%
PBT 12,978 9,321 3,416 34,701 24,310 10,537 3,158 155.90%
Tax -3,899 -2,970 -1,209 -12,413 -7,965 -2,868 -963 153.38%
NP 9,079 6,351 2,207 22,288 16,345 7,669 2,195 157.00%
-
NP to SH 9,084 6,351 2,207 22,288 17,017 7,669 2,195 157.10%
-
Tax Rate 30.04% 31.86% 35.39% 35.77% 32.76% 27.22% 30.49% -
Total Cost 72,200 48,962 23,717 114,752 85,295 50,927 21,314 125.05%
-
Net Worth 147,400 143,409 138,706 140,275 136,857 136,857 136,747 5.11%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 10,264 - - - -
Div Payout % - - - 46.05% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 147,400 143,409 138,706 140,275 136,857 136,857 136,747 5.11%
NOSH 342,792 341,451 68,328 68,426 68,428 68,428 68,373 192.07%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.17% 11.48% 8.51% 16.26% 16.08% 13.09% 9.34% -
ROE 6.16% 4.43% 1.59% 15.89% 12.43% 5.60% 1.61% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.71 16.20 37.94 200.27 148.53 85.63 34.38 -21.88%
EPS 2.65 1.86 3.23 6.52 4.78 2.24 3.21 -11.96%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 2.03 2.05 2.00 2.00 2.00 -64.01%
Adjusted Per Share Value based on latest NOSH - 68,421
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 19.40 13.20 6.19 32.71 24.26 13.99 5.61 128.16%
EPS 2.17 1.52 0.53 5.32 4.06 1.83 0.52 158.52%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.3519 0.3424 0.3311 0.3349 0.3267 0.3267 0.3264 5.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.62 2.03 2.75 2.90 2.80 3.13 3.28 -
P/RPS 6.83 12.53 7.25 1.45 1.89 3.66 9.54 -19.92%
P/EPS 61.13 109.14 85.14 8.90 11.26 27.93 102.17 -28.92%
EY 1.64 0.92 1.17 11.23 8.88 3.58 0.98 40.82%
DY 0.00 0.00 0.00 5.17 0.00 0.00 0.00 -
P/NAPS 3.77 4.83 1.35 1.41 1.40 1.57 1.64 73.91%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 27/05/04 26/02/04 20/11/03 29/08/03 29/05/03 -
Price 1.58 1.77 2.67 2.85 2.87 3.03 3.17 -
P/RPS 6.66 10.93 7.04 1.42 1.93 3.54 9.22 -19.44%
P/EPS 59.62 95.16 82.66 8.75 11.54 27.04 98.74 -28.49%
EY 1.68 1.05 1.21 11.43 8.66 3.70 1.01 40.25%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 3.67 4.21 1.32 1.39 1.44 1.52 1.59 74.38%

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