[AYS] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 4.35%
YoY- -57.47%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 95,865 65,304 28,848 109,563 81,279 55,313 25,924 138.94%
PBT 17,350 12,218 3,859 16,013 12,978 9,321 3,416 195.18%
Tax -6,672 -3,823 -1,328 -6,534 -3,899 -2,970 -1,209 211.96%
NP 10,678 8,395 2,531 9,479 9,079 6,351 2,207 185.78%
-
NP to SH 10,271 7,933 2,531 9,479 9,084 6,351 2,207 178.48%
-
Tax Rate 38.46% 31.29% 34.41% 40.80% 30.04% 31.86% 35.39% -
Total Cost 85,187 56,909 26,317 100,084 72,200 48,962 23,717 134.35%
-
Net Worth 154,064 150,453 143,651 153,965 147,400 143,409 138,706 7.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 6,842 - - - -
Div Payout % - - - 72.19% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 154,064 150,453 143,651 153,965 147,400 143,409 138,706 7.24%
NOSH 342,366 341,939 342,027 342,145 342,792 341,451 68,328 192.52%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.14% 12.86% 8.77% 8.65% 11.17% 11.48% 8.51% -
ROE 6.67% 5.27% 1.76% 6.16% 6.16% 4.43% 1.59% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.00 19.10 8.43 32.02 23.71 16.20 37.94 -18.31%
EPS 3.00 2.32 0.74 2.77 2.65 1.86 3.23 -4.80%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.42 0.45 0.43 0.42 2.03 -63.33%
Adjusted Per Share Value based on latest NOSH - 337,083
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.89 15.59 6.89 26.16 19.40 13.20 6.19 138.94%
EPS 2.45 1.89 0.60 2.26 2.17 1.52 0.53 177.23%
DPS 0.00 0.00 0.00 1.63 0.00 0.00 0.00 -
NAPS 0.3678 0.3592 0.3429 0.3676 0.3519 0.3424 0.3311 7.25%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.50 1.38 1.30 1.52 1.62 2.03 2.75 -
P/RPS 5.36 7.23 15.41 4.75 6.83 12.53 7.25 -18.22%
P/EPS 50.00 59.48 175.68 54.86 61.13 109.14 85.14 -29.84%
EY 2.00 1.68 0.57 1.82 1.64 0.92 1.17 42.91%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 3.33 3.14 3.10 3.38 3.77 4.83 1.35 82.46%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 30/05/05 28/02/05 29/11/04 30/08/04 27/05/04 -
Price 1.37 1.53 1.20 1.47 1.58 1.77 2.67 -
P/RPS 4.89 8.01 14.23 4.59 6.66 10.93 7.04 -21.55%
P/EPS 45.67 65.95 162.16 53.06 59.62 95.16 82.66 -32.64%
EY 2.19 1.52 0.62 1.88 1.68 1.05 1.21 48.46%
DY 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
P/NAPS 3.04 3.48 2.86 3.27 3.67 4.21 1.32 74.30%

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