[AYS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 26.43%
YoY- 22.06%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 98,844 62,876 27,537 134,405 100,882 66,806 29,403 124.24%
PBT 16,633 10,545 3,152 21,969 18,769 12,833 4,371 143.54%
Tax -4,999 -2,957 -937 -5,824 -5,990 -3,957 -1,361 137.86%
NP 11,634 7,588 2,215 16,145 12,779 8,876 3,010 146.08%
-
NP to SH 11,194 7,330 2,088 15,181 12,007 8,504 2,875 147.28%
-
Tax Rate 30.05% 28.04% 29.73% 26.51% 31.91% 30.83% 31.14% -
Total Cost 87,210 55,288 25,322 118,260 88,103 57,930 26,393 121.68%
-
Net Worth 174,585 171,261 171,147 168,141 163,883 158,829 158,620 6.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 10,929 - - - -
Div Payout % - - - 71.99% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 174,585 171,261 171,147 168,141 163,883 158,829 158,620 6.59%
NOSH 342,324 342,523 342,295 336,283 334,456 330,894 330,459 2.37%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.77% 12.07% 8.04% 12.01% 12.67% 13.29% 10.24% -
ROE 6.41% 4.28% 1.22% 9.03% 7.33% 5.35% 1.81% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.87 18.36 8.04 39.97 30.16 20.19 8.90 118.97%
EPS 3.27 2.14 0.61 4.51 3.59 2.57 0.87 141.54%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.50 0.50 0.49 0.48 0.48 4.12%
Adjusted Per Share Value based on latest NOSH - 343,333
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.60 15.01 6.57 32.09 24.08 15.95 7.02 124.24%
EPS 2.67 1.75 0.50 3.62 2.87 2.03 0.69 146.27%
DPS 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
NAPS 0.4168 0.4088 0.4086 0.4014 0.3912 0.3792 0.3787 6.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.25 2.25 1.97 2.05 1.68 1.75 1.38 -
P/RPS 7.79 12.26 24.49 5.13 5.57 8.67 15.51 -36.78%
P/EPS 68.81 105.14 322.95 45.41 46.80 68.09 158.62 -42.66%
EY 1.45 0.95 0.31 2.20 2.14 1.47 0.63 74.23%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 4.41 4.50 3.94 4.10 3.43 3.65 2.88 32.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 28/05/07 28/05/07 27/11/06 29/08/06 29/05/06 -
Price 2.30 2.18 2.23 2.23 1.92 1.65 1.52 -
P/RPS 7.97 11.88 27.72 5.58 6.37 8.17 17.08 -39.81%
P/EPS 70.34 101.87 365.57 49.40 53.48 64.20 174.71 -45.44%
EY 1.42 0.98 0.27 2.02 1.87 1.56 0.57 83.66%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 4.51 4.36 4.46 4.46 3.92 3.44 3.17 26.46%

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