[AYS] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 95.79%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 27,537 33,780 34,076 37,403 29,403 29,656 30,561 -6.71%
PBT 3,152 3,931 5,936 8,462 4,371 3,322 5,132 -27.76%
Tax -937 -688 -2,033 -2,596 -1,361 -1,033 -2,849 -52.38%
NP 2,215 3,243 3,903 5,866 3,010 2,289 2,283 -1.99%
-
NP to SH 2,088 3,193 3,503 5,629 2,875 2,217 2,338 -7.26%
-
Tax Rate 29.73% 17.50% 34.25% 30.68% 31.14% 31.10% 55.51% -
Total Cost 25,322 30,537 30,173 31,537 26,393 27,367 28,278 -7.10%
-
Net Worth 171,147 171,666 168,281 159,876 158,620 162,138 154,720 6.96%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 11,158 - - - 9,926 - -
Div Payout % - 349.46% - - - 447.76% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 171,147 171,666 168,281 159,876 158,620 162,138 154,720 6.96%
NOSH 342,295 343,333 343,431 333,076 330,459 330,895 343,823 -0.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.04% 9.60% 11.45% 15.68% 10.24% 7.72% 7.47% -
ROE 1.22% 1.86% 2.08% 3.52% 1.81% 1.37% 1.51% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.04 9.84 9.92 11.23 8.90 8.96 8.89 -6.48%
EPS 0.61 0.93 1.02 1.69 0.87 0.67 0.68 -6.99%
DPS 0.00 3.25 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.50 0.50 0.49 0.48 0.48 0.49 0.45 7.28%
Adjusted Per Share Value based on latest NOSH - 333,076
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.57 8.06 8.13 8.93 7.02 7.08 7.30 -6.78%
EPS 0.50 0.76 0.84 1.34 0.69 0.53 0.56 -7.28%
DPS 0.00 2.66 0.00 0.00 0.00 2.37 0.00 -
NAPS 0.4086 0.4098 0.4017 0.3817 0.3787 0.3871 0.3694 6.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.97 2.05 1.68 1.75 1.38 1.25 1.50 -
P/RPS 24.49 20.84 16.93 15.58 15.51 13.95 16.88 28.18%
P/EPS 322.95 220.43 164.71 103.55 158.62 186.57 220.59 28.96%
EY 0.31 0.45 0.61 0.97 0.63 0.54 0.45 -22.01%
DY 0.00 1.59 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 3.94 4.10 3.43 3.65 2.88 2.55 3.33 11.87%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/05/07 27/11/06 29/08/06 29/05/06 27/02/06 24/11/05 -
Price 2.23 2.23 1.92 1.65 1.52 1.50 1.37 -
P/RPS 27.72 22.67 19.35 14.69 17.08 16.74 15.41 47.96%
P/EPS 365.57 239.78 188.24 97.63 174.71 223.88 201.47 48.82%
EY 0.27 0.42 0.53 1.02 0.57 0.45 0.50 -33.71%
DY 0.00 1.46 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 4.46 4.46 3.92 3.44 3.17 3.06 3.04 29.14%

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