[AYS] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 15.51%
YoY- -24.07%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 379,176 183,524 599,347 444,391 310,843 141,178 562,508 -23.10%
PBT 2,994 2,004 21,127 20,619 17,780 8,633 32,655 -79.63%
Tax -6,799 -923 -5,381 -4,941 -4,223 -2,242 -9,124 -17.79%
NP -3,805 1,081 15,746 15,678 13,557 6,391 23,531 -
-
NP to SH -3,081 1,077 15,743 15,634 13,535 6,388 23,504 -
-
Tax Rate 227.09% 46.06% 25.47% 23.96% 23.75% 25.97% 27.94% -
Total Cost 382,981 182,443 583,601 428,713 297,286 134,787 538,977 -20.35%
-
Net Worth 270,096 273,900 273,900 273,900 270,096 266,292 262,488 1.92%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 3,804 - - - 9,510 -
Div Payout % - - 24.16% - - - 40.46% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 270,096 273,900 273,900 273,900 270,096 266,292 262,488 1.92%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -1.00% 0.59% 2.63% 3.53% 4.36% 4.53% 4.18% -
ROE -1.14% 0.39% 5.75% 5.71% 5.01% 2.40% 8.95% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 99.67 48.24 157.55 116.82 81.71 37.11 147.87 -23.10%
EPS -0.81 0.28 4.14 4.11 3.56 1.68 6.18 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 0.71 0.72 0.72 0.72 0.71 0.70 0.69 1.92%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 90.52 43.81 143.08 106.09 74.21 33.70 134.28 -23.10%
EPS -0.74 0.26 3.76 3.73 3.23 1.52 5.61 -
DPS 0.00 0.00 0.91 0.00 0.00 0.00 2.27 -
NAPS 0.6448 0.6539 0.6539 0.6539 0.6448 0.6357 0.6266 1.92%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.295 0.31 0.33 0.335 0.40 0.39 0.38 -
P/RPS 0.30 0.64 0.21 0.29 0.49 1.05 0.26 10.00%
P/EPS -36.42 109.50 7.97 8.15 11.24 23.23 6.15 -
EY -2.75 0.91 12.54 12.27 8.89 4.31 16.26 -
DY 0.00 0.00 3.03 0.00 0.00 0.00 6.58 -
P/NAPS 0.42 0.43 0.46 0.47 0.56 0.56 0.55 -16.44%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 30/05/19 26/02/19 23/11/18 29/08/18 22/05/18 -
Price 0.295 0.30 0.305 0.37 0.37 0.395 0.395 -
P/RPS 0.30 0.62 0.19 0.32 0.45 1.06 0.27 7.26%
P/EPS -36.42 105.97 7.37 9.00 10.40 23.52 6.39 -
EY -2.75 0.94 13.57 11.11 9.62 4.25 15.64 -
DY 0.00 0.00 3.28 0.00 0.00 0.00 6.33 -
P/NAPS 0.42 0.42 0.42 0.51 0.52 0.56 0.57 -18.40%

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