[AYS] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -90.1%
YoY- 0.55%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 109,563 81,279 55,313 25,924 137,040 101,640 58,596 51.48%
PBT 16,013 12,978 9,321 3,416 34,701 24,310 10,537 32.01%
Tax -6,534 -3,899 -2,970 -1,209 -12,413 -7,965 -2,868 72.70%
NP 9,479 9,079 6,351 2,207 22,288 16,345 7,669 15.09%
-
NP to SH 9,479 9,084 6,351 2,207 22,288 17,017 7,669 15.09%
-
Tax Rate 40.80% 30.04% 31.86% 35.39% 35.77% 32.76% 27.22% -
Total Cost 100,084 72,200 48,962 23,717 114,752 85,295 50,927 56.57%
-
Net Worth 153,965 147,400 143,409 138,706 140,275 136,857 136,857 8.13%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,842 - - - 10,264 - - -
Div Payout % 72.19% - - - 46.05% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 153,965 147,400 143,409 138,706 140,275 136,857 136,857 8.13%
NOSH 342,145 342,792 341,451 68,328 68,426 68,428 68,428 190.98%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.65% 11.17% 11.48% 8.51% 16.26% 16.08% 13.09% -
ROE 6.16% 6.16% 4.43% 1.59% 15.89% 12.43% 5.60% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 32.02 23.71 16.20 37.94 200.27 148.53 85.63 -47.94%
EPS 2.77 2.65 1.86 3.23 6.52 4.78 2.24 15.13%
DPS 2.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 0.45 0.43 0.42 2.03 2.05 2.00 2.00 -62.83%
Adjusted Per Share Value based on latest NOSH - 68,328
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.16 19.40 13.20 6.19 32.71 24.26 13.99 51.49%
EPS 2.26 2.17 1.52 0.53 5.32 4.06 1.83 15.03%
DPS 1.63 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 0.3676 0.3519 0.3424 0.3311 0.3349 0.3267 0.3267 8.14%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.52 1.62 2.03 2.75 2.90 2.80 3.13 -
P/RPS 4.75 6.83 12.53 7.25 1.45 1.89 3.66 18.88%
P/EPS 54.86 61.13 109.14 85.14 8.90 11.26 27.93 56.51%
EY 1.82 1.64 0.92 1.17 11.23 8.88 3.58 -36.17%
DY 1.32 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 3.38 3.77 4.83 1.35 1.41 1.40 1.57 66.34%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 30/08/04 27/05/04 26/02/04 20/11/03 29/08/03 -
Price 1.47 1.58 1.77 2.67 2.85 2.87 3.03 -
P/RPS 4.59 6.66 10.93 7.04 1.42 1.93 3.54 18.81%
P/EPS 53.06 59.62 95.16 82.66 8.75 11.54 27.04 56.41%
EY 1.88 1.68 1.05 1.21 11.43 8.66 3.70 -36.19%
DY 1.36 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 3.27 3.67 4.21 1.32 1.39 1.44 1.52 66.26%

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