[AYS] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 65.09%
YoY- -26.84%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 48,441 54,641 55,540 41,324 33,878 43,146 35,968 21.93%
PBT 5,228 8,359 9,313 7,274 3,674 7,099 6,088 -9.64%
Tax -1,918 -2,697 -1,475 -2,721 -872 -1,895 -2,012 -3.13%
NP 3,310 5,662 7,838 4,553 2,802 5,204 4,076 -12.94%
-
NP to SH 3,032 6,864 5,079 3,835 2,323 4,926 3,864 -14.91%
-
Tax Rate 36.69% 32.26% 15.84% 37.41% 23.73% 26.69% 33.05% -
Total Cost 45,131 48,979 47,702 36,771 31,076 37,942 31,892 26.01%
-
Net Worth 190,777 187,820 185,314 178,053 181,057 177,883 174,392 6.16%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 10,244 - - - 10,262 - -
Div Payout % - 149.25% - - - 208.33% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 190,777 187,820 185,314 178,053 181,057 177,883 174,392 6.16%
NOSH 340,674 341,492 343,175 342,410 341,617 342,083 341,946 -0.24%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.83% 10.36% 14.11% 11.02% 8.27% 12.06% 11.33% -
ROE 1.59% 3.65% 2.74% 2.15% 1.28% 2.77% 2.22% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 14.22 16.00 16.18 12.07 9.92 12.61 10.52 22.22%
EPS 0.89 2.01 1.48 1.12 0.68 1.44 1.13 -14.70%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.56 0.55 0.54 0.52 0.53 0.52 0.51 6.42%
Adjusted Per Share Value based on latest NOSH - 342,410
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.58 13.06 13.27 9.88 8.10 10.31 8.60 21.91%
EPS 0.72 1.64 1.21 0.92 0.56 1.18 0.92 -15.06%
DPS 0.00 2.45 0.00 0.00 0.00 2.45 0.00 -
NAPS 0.4559 0.4488 0.4429 0.4255 0.4327 0.4251 0.4168 6.15%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.70 1.63 2.50 2.30 2.43 2.37 2.25 -
P/RPS 11.96 10.19 15.45 19.06 24.50 18.79 21.39 -32.10%
P/EPS 191.01 81.09 168.92 205.36 357.35 164.58 199.12 -2.73%
EY 0.52 1.23 0.59 0.49 0.28 0.61 0.50 2.64%
DY 0.00 1.84 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 3.04 2.96 4.63 4.42 4.58 4.56 4.41 -21.94%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 01/06/09 24/02/09 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 -
Price 1.72 1.67 1.83 2.32 2.47 2.37 2.30 -
P/RPS 12.10 10.44 11.31 19.22 24.91 18.79 21.87 -32.58%
P/EPS 193.26 83.08 123.65 207.14 363.24 164.58 203.54 -3.39%
EY 0.52 1.20 0.81 0.48 0.28 0.61 0.49 4.03%
DY 0.00 1.80 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 3.07 3.04 3.39 4.46 4.66 4.56 4.51 -22.59%

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