[AYS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -76.88%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,405 100,882 66,806 29,403 125,574 95,865 65,304 61.58%
PBT 21,969 18,769 12,833 4,371 20,823 17,350 12,218 47.70%
Tax -5,824 -5,990 -3,957 -1,361 -7,931 -6,672 -3,823 32.29%
NP 16,145 12,779 8,876 3,010 12,892 10,678 8,395 54.46%
-
NP to SH 15,181 12,007 8,504 2,875 12,437 10,271 7,933 53.95%
-
Tax Rate 26.51% 31.91% 30.83% 31.14% 38.09% 38.46% 31.29% -
Total Cost 118,260 88,103 57,930 26,393 112,682 85,187 56,909 62.62%
-
Net Worth 168,141 163,883 158,829 158,620 159,493 154,064 150,453 7.66%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,929 - - - 10,180 - - -
Div Payout % 71.99% - - - 81.86% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 168,141 163,883 158,829 158,620 159,493 154,064 150,453 7.66%
NOSH 336,283 334,456 330,894 330,459 339,347 342,366 341,939 -1.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.01% 12.67% 13.29% 10.24% 10.27% 11.14% 12.86% -
ROE 9.03% 7.33% 5.35% 1.81% 7.80% 6.67% 5.27% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.97 30.16 20.19 8.90 37.00 28.00 19.10 63.38%
EPS 4.51 3.59 2.57 0.87 3.67 3.00 2.32 55.57%
DPS 3.25 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.50 0.49 0.48 0.48 0.47 0.45 0.44 8.87%
Adjusted Per Share Value based on latest NOSH - 330,459
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.09 24.08 15.95 7.02 29.98 22.89 15.59 61.60%
EPS 3.62 2.87 2.03 0.69 2.97 2.45 1.89 54.04%
DPS 2.61 0.00 0.00 0.00 2.43 0.00 0.00 -
NAPS 0.4014 0.3912 0.3792 0.3787 0.3807 0.3678 0.3592 7.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.05 1.68 1.75 1.38 1.25 1.50 1.38 -
P/RPS 5.13 5.57 8.67 15.51 3.38 5.36 7.23 -20.39%
P/EPS 45.41 46.80 68.09 158.62 34.11 50.00 59.48 -16.42%
EY 2.20 2.14 1.47 0.63 2.93 2.00 1.68 19.63%
DY 1.59 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 4.10 3.43 3.65 2.88 2.66 3.33 3.14 19.40%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/05/07 27/11/06 29/08/06 29/05/06 27/02/06 24/11/05 25/08/05 -
Price 2.23 1.92 1.65 1.52 1.50 1.37 1.53 -
P/RPS 5.58 6.37 8.17 17.08 4.05 4.89 8.01 -21.36%
P/EPS 49.40 53.48 64.20 174.71 40.93 45.67 65.95 -17.47%
EY 2.02 1.87 1.56 0.57 2.44 2.19 1.52 20.81%
DY 1.46 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 4.46 3.92 3.44 3.17 3.19 3.04 3.48 17.93%

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