[AYS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 61.14%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 162,030 97,941 48,441 189,298 130,742 75,202 33,878 183.59%
PBT 25,076 15,732 5,228 32,383 20,261 10,948 3,674 259.39%
Tax -6,676 -3,772 -1,918 -11,365 -5,068 -3,593 -872 287.96%
NP 18,400 11,960 3,310 21,018 15,193 7,355 2,802 250.26%
-
NP to SH 18,271 11,810 3,032 18,107 11,237 6,158 2,323 295.00%
-
Tax Rate 26.62% 23.98% 36.69% 35.10% 25.01% 32.82% 23.73% -
Total Cost 143,630 85,981 45,131 168,280 115,549 67,847 31,076 177.21%
-
Net Worth 198,449 191,698 190,777 188,195 184,999 177,897 181,057 6.29%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 10,265 - - - -
Div Payout % - - - 56.69% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 198,449 191,698 190,777 188,195 184,999 177,897 181,057 6.29%
NOSH 342,153 342,318 340,674 342,173 342,591 342,111 341,617 0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.36% 12.21% 6.83% 11.10% 11.62% 9.78% 8.27% -
ROE 9.21% 6.16% 1.59% 9.62% 6.07% 3.46% 1.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.36 28.61 14.22 55.32 38.16 21.98 9.92 183.26%
EPS 5.34 3.45 0.89 5.29 3.28 1.80 0.68 294.58%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.56 0.55 0.54 0.52 0.53 6.18%
Adjusted Per Share Value based on latest NOSH - 341,492
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.68 23.38 11.56 45.19 31.21 17.95 8.09 183.53%
EPS 4.36 2.82 0.72 4.32 2.68 1.47 0.55 297.07%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.4737 0.4576 0.4554 0.4493 0.4416 0.4247 0.4322 6.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.08 1.88 1.70 1.63 2.50 2.30 2.43 -
P/RPS 4.39 6.57 11.96 2.95 6.55 10.46 24.50 -68.18%
P/EPS 38.95 54.49 191.01 30.80 76.22 127.78 357.35 -77.15%
EY 2.57 1.84 0.52 3.25 1.31 0.78 0.28 337.78%
DY 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 3.59 3.36 3.04 2.96 4.63 4.42 4.58 -14.97%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 30/05/08 -
Price 2.07 1.90 1.72 1.67 1.83 2.32 2.47 -
P/RPS 4.37 6.64 12.10 3.02 4.80 10.55 24.91 -68.62%
P/EPS 38.76 55.07 193.26 31.56 55.79 128.89 363.24 -77.47%
EY 2.58 1.82 0.52 3.17 1.79 0.78 0.28 338.92%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 3.57 3.39 3.07 3.04 3.39 4.46 4.66 -16.26%

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