[AYS] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 189.51%
YoY- 128.89%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,434 65,972 64,089 49,500 48,441 54,641 55,540 -84.39%
PBT 1,600 11,921 9,344 10,504 5,228 8,359 9,313 -69.12%
Tax -416 -3,283 -2,904 -1,854 -1,918 -2,697 -1,475 -57.02%
NP 1,184 8,638 6,440 8,650 3,310 5,662 7,838 -71.66%
-
NP to SH 1,184 8,560 6,461 8,778 3,032 6,864 5,079 -62.15%
-
Tax Rate 26.00% 27.54% 31.08% 17.65% 36.69% 32.26% 15.84% -
Total Cost 2,250 57,334 57,649 40,850 45,131 48,979 47,702 -86.96%
-
Net Worth 0 208,864 198,274 192,018 190,777 187,820 185,314 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 11,128 - - - 10,244 - -
Div Payout % - 130.00% - - - 149.25% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 0 208,864 198,274 192,018 190,777 187,820 185,314 -
NOSH 343,333 342,400 341,851 342,890 340,674 341,492 343,175 0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 34.48% 13.09% 10.05% 17.47% 6.83% 10.36% 14.11% -
ROE 0.00% 4.10% 3.26% 4.57% 1.59% 3.65% 2.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.00 19.27 18.75 14.44 14.22 16.00 16.18 -84.39%
EPS 0.29 2.50 1.89 2.56 0.89 2.01 1.48 -66.29%
DPS 0.00 3.25 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.00 0.61 0.58 0.56 0.56 0.55 0.54 -
Adjusted Per Share Value based on latest NOSH - 342,890
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.82 15.75 15.30 11.82 11.56 13.04 13.26 -84.38%
EPS 0.28 2.04 1.54 2.10 0.72 1.64 1.21 -62.34%
DPS 0.00 2.66 0.00 0.00 0.00 2.45 0.00 -
NAPS 0.00 0.4986 0.4733 0.4584 0.4554 0.4484 0.4424 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.13 2.02 2.08 1.88 1.70 1.63 2.50 -
P/RPS 212.96 10.48 11.09 13.02 11.96 10.19 15.45 475.80%
P/EPS 617.65 80.80 110.05 73.44 191.01 81.09 168.92 137.52%
EY 0.16 1.24 0.91 1.36 0.52 1.23 0.59 -58.13%
DY 0.00 1.61 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 0.00 3.31 3.59 3.36 3.04 2.96 4.63 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 01/06/10 25/02/10 24/11/09 27/08/09 01/06/09 24/02/09 27/11/08 -
Price 2.23 2.07 2.07 1.90 1.72 1.67 1.83 -
P/RPS 222.96 10.74 11.04 13.16 12.10 10.44 11.31 631.08%
P/EPS 646.65 82.80 109.52 74.22 193.26 83.08 123.65 201.59%
EY 0.15 1.21 0.91 1.35 0.52 1.20 0.81 -67.54%
DY 0.00 1.57 0.00 0.00 0.00 1.80 0.00 -
P/NAPS 0.00 3.39 3.57 3.39 3.07 3.04 3.39 -

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