[AYS] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 44.01%
YoY- 6.19%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 130,742 75,202 33,878 142,394 98,844 62,876 27,537 181.68%
PBT 20,261 10,948 3,674 24,107 16,633 10,545 3,152 244.54%
Tax -5,068 -3,593 -872 -7,389 -4,999 -2,957 -937 207.18%
NP 15,193 7,355 2,802 16,718 11,634 7,588 2,215 259.74%
-
NP to SH 11,237 6,158 2,323 16,120 11,194 7,330 2,088 206.16%
-
Tax Rate 25.01% 32.82% 23.73% 30.65% 30.05% 28.04% 29.73% -
Total Cost 115,549 67,847 31,076 125,676 87,210 55,288 25,322 174.35%
-
Net Worth 184,999 177,897 181,057 177,970 174,585 171,261 171,147 5.31%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 10,267 - - - -
Div Payout % - - - 63.69% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 184,999 177,897 181,057 177,970 174,585 171,261 171,147 5.31%
NOSH 342,591 342,111 341,617 342,250 342,324 342,523 342,295 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.62% 9.78% 8.27% 11.74% 11.77% 12.07% 8.04% -
ROE 6.07% 3.46% 1.28% 9.06% 6.41% 4.28% 1.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.16 21.98 9.92 41.61 28.87 18.36 8.04 181.62%
EPS 3.28 1.80 0.68 4.71 3.27 2.14 0.61 205.98%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.53 0.52 0.51 0.50 0.50 5.24%
Adjusted Per Share Value based on latest NOSH - 342,083
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.24 17.97 8.10 34.03 23.62 15.03 6.58 181.68%
EPS 2.69 1.47 0.56 3.85 2.68 1.75 0.50 206.09%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.4421 0.4251 0.4327 0.4253 0.4172 0.4093 0.409 5.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.50 2.30 2.43 2.37 2.25 2.25 1.97 -
P/RPS 6.55 10.46 24.50 5.70 7.79 12.26 24.49 -58.38%
P/EPS 76.22 127.78 357.35 50.32 68.81 105.14 322.95 -61.70%
EY 1.31 0.78 0.28 1.99 1.45 0.95 0.31 160.69%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 4.63 4.42 4.58 4.56 4.41 4.50 3.94 11.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 28/08/07 28/05/07 -
Price 1.83 2.32 2.47 2.37 2.30 2.18 2.23 -
P/RPS 4.80 10.55 24.91 5.70 7.97 11.88 27.72 -68.83%
P/EPS 55.79 128.89 363.24 50.32 70.34 101.87 365.57 -71.34%
EY 1.79 0.78 0.28 1.99 1.42 0.98 0.27 251.69%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 3.39 4.46 4.66 4.56 4.51 4.36 4.46 -16.67%

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