[AYS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -86.25%
YoY- -27.37%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 142,394 98,844 62,876 27,537 134,405 100,882 66,806 65.39%
PBT 24,107 16,633 10,545 3,152 21,969 18,769 12,833 52.07%
Tax -7,389 -4,999 -2,957 -937 -5,824 -5,990 -3,957 51.46%
NP 16,718 11,634 7,588 2,215 16,145 12,779 8,876 52.33%
-
NP to SH 16,120 11,194 7,330 2,088 15,181 12,007 8,504 52.98%
-
Tax Rate 30.65% 30.05% 28.04% 29.73% 26.51% 31.91% 30.83% -
Total Cost 125,676 87,210 55,288 25,322 118,260 88,103 57,930 67.34%
-
Net Worth 177,970 174,585 171,261 171,147 168,141 163,883 158,829 7.85%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,267 - - - 10,929 - - -
Div Payout % 63.69% - - - 71.99% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 177,970 174,585 171,261 171,147 168,141 163,883 158,829 7.85%
NOSH 342,250 342,324 342,523 342,295 336,283 334,456 330,894 2.26%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.74% 11.77% 12.07% 8.04% 12.01% 12.67% 13.29% -
ROE 9.06% 6.41% 4.28% 1.22% 9.03% 7.33% 5.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.61 28.87 18.36 8.04 39.97 30.16 20.19 61.73%
EPS 4.71 3.27 2.14 0.61 4.51 3.59 2.57 49.59%
DPS 3.00 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 0.52 0.51 0.50 0.50 0.50 0.49 0.48 5.46%
Adjusted Per Share Value based on latest NOSH - 342,295
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 34.03 23.62 15.03 6.58 32.12 24.11 15.96 65.43%
EPS 3.85 2.68 1.75 0.50 3.63 2.87 2.03 53.03%
DPS 2.45 0.00 0.00 0.00 2.61 0.00 0.00 -
NAPS 0.4253 0.4172 0.4093 0.409 0.4018 0.3916 0.3796 7.85%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.37 2.25 2.25 1.97 2.05 1.68 1.75 -
P/RPS 5.70 7.79 12.26 24.49 5.13 5.57 8.67 -24.33%
P/EPS 50.32 68.81 105.14 322.95 45.41 46.80 68.09 -18.21%
EY 1.99 1.45 0.95 0.31 2.20 2.14 1.47 22.30%
DY 1.27 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 4.56 4.41 4.50 3.94 4.10 3.43 3.65 15.95%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 28/08/07 28/05/07 28/05/07 27/11/06 29/08/06 -
Price 2.37 2.30 2.18 2.23 2.23 1.92 1.65 -
P/RPS 5.70 7.97 11.88 27.72 5.58 6.37 8.17 -21.28%
P/EPS 50.32 70.34 101.87 365.57 49.40 53.48 64.20 -14.95%
EY 1.99 1.42 0.98 0.27 2.02 1.87 1.56 17.56%
DY 1.27 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 4.56 4.51 4.36 4.46 4.46 3.92 3.44 20.60%

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