[AYS] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 113.43%
YoY- 30.36%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 29,403 29,656 30,561 36,456 28,848 28,162 25,966 8.64%
PBT 4,371 3,322 5,132 8,359 3,859 3,211 3,657 12.63%
Tax -1,361 -1,033 -2,849 -2,595 -1,328 -2,402 -929 29.02%
NP 3,010 2,289 2,283 5,764 2,531 809 2,728 6.78%
-
NP to SH 2,875 2,217 2,338 5,402 2,531 809 2,565 7.91%
-
Tax Rate 31.14% 31.10% 55.51% 31.04% 34.41% 74.81% 25.40% -
Total Cost 26,393 27,367 28,278 30,692 26,317 27,353 23,238 8.86%
-
Net Worth 158,620 162,138 154,720 150,435 143,651 144,945 137,868 9.80%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 9,926 - - - 6,741 - -
Div Payout % - 447.76% - - - 833.33% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 158,620 162,138 154,720 150,435 143,651 144,945 137,868 9.80%
NOSH 330,459 330,895 343,823 341,898 342,027 337,083 320,624 2.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.24% 7.72% 7.47% 15.81% 8.77% 2.87% 10.51% -
ROE 1.81% 1.37% 1.51% 3.59% 1.76% 0.56% 1.86% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.90 8.96 8.89 10.66 8.43 8.35 8.10 6.48%
EPS 0.87 0.67 0.68 1.58 0.74 0.24 0.80 5.75%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.48 0.49 0.45 0.44 0.42 0.43 0.43 7.61%
Adjusted Per Share Value based on latest NOSH - 341,898
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.02 7.08 7.30 8.70 6.89 6.72 6.20 8.64%
EPS 0.69 0.53 0.56 1.29 0.60 0.19 0.61 8.57%
DPS 0.00 2.37 0.00 0.00 0.00 1.61 0.00 -
NAPS 0.3787 0.3871 0.3694 0.3591 0.3429 0.346 0.3291 9.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.38 1.25 1.50 1.38 1.30 1.52 1.62 -
P/RPS 15.51 13.95 16.88 12.94 15.41 18.19 20.00 -15.60%
P/EPS 158.62 186.57 220.59 87.34 175.68 633.33 202.50 -15.03%
EY 0.63 0.54 0.45 1.14 0.57 0.16 0.49 18.25%
DY 0.00 2.40 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 2.88 2.55 3.33 3.14 3.10 3.53 3.77 -16.44%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 24/11/05 25/08/05 30/05/05 28/02/05 29/11/04 -
Price 1.52 1.50 1.37 1.53 1.20 1.47 1.58 -
P/RPS 17.08 16.74 15.41 14.35 14.23 17.60 19.51 -8.49%
P/EPS 174.71 223.88 201.47 96.84 162.16 612.50 197.50 -7.85%
EY 0.57 0.45 0.50 1.03 0.62 0.16 0.51 7.70%
DY 0.00 2.00 0.00 0.00 0.00 1.36 0.00 -
P/NAPS 3.17 3.06 3.04 3.48 2.86 3.42 3.67 -9.31%

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