[AYS] QoQ Quarter Result on 30-Jun-2016 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 2351.36%
YoY- 253.49%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 127,491 130,954 126,827 144,812 146,064 140,976 158,751 -13.58%
PBT 10,671 7,393 7,214 14,387 165 1,564 6,138 44.53%
Tax -4,409 -1,919 -1,979 -3,626 -640 -615 -1,363 118.56%
NP 6,262 5,474 5,235 10,761 -475 949 4,775 19.79%
-
NP to SH 6,389 5,469 5,238 10,739 -477 939 4,773 21.43%
-
Tax Rate 41.32% 25.96% 27.43% 25.20% 387.88% 39.32% 22.21% -
Total Cost 121,229 125,480 121,592 134,051 146,539 140,027 153,976 -14.72%
-
Net Worth 235,859 232,054 232,054 224,446 216,838 220,642 216,838 5.76%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 3,804 - 5,706 - - 3,804 - -
Div Payout % 59.54% - 108.94% - - 405.13% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 235,859 232,054 232,054 224,446 216,838 220,642 216,838 5.76%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.91% 4.18% 4.13% 7.43% -0.33% 0.67% 3.01% -
ROE 2.71% 2.36% 2.26% 4.78% -0.22% 0.43% 2.20% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.51 34.42 33.34 38.07 38.40 37.06 41.73 -13.59%
EPS 1.68 1.44 1.38 2.82 -0.13 0.25 1.25 21.76%
DPS 1.00 0.00 1.50 0.00 0.00 1.00 0.00 -
NAPS 0.62 0.61 0.61 0.59 0.57 0.58 0.57 5.76%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 30.47 31.29 30.31 34.61 34.91 33.69 37.94 -13.58%
EPS 1.53 1.31 1.25 2.57 -0.11 0.22 1.14 21.65%
DPS 0.91 0.00 1.36 0.00 0.00 0.91 0.00 -
NAPS 0.5636 0.5545 0.5545 0.5364 0.5182 0.5273 0.5182 5.75%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.39 0.325 0.365 0.29 0.285 0.285 0.265 -
P/RPS 1.16 0.94 1.09 0.76 0.74 0.77 0.64 48.60%
P/EPS 23.22 22.61 26.51 10.27 -227.29 115.46 21.12 6.51%
EY 4.31 4.42 3.77 9.73 -0.44 0.87 4.73 -6.00%
DY 2.56 0.00 4.11 0.00 0.00 3.51 0.00 -
P/NAPS 0.63 0.53 0.60 0.49 0.50 0.49 0.46 23.30%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 20/02/17 22/11/16 23/08/16 18/05/16 23/02/16 23/11/15 -
Price 0.545 0.34 0.345 0.29 0.26 0.29 0.245 -
P/RPS 1.63 0.99 1.03 0.76 0.68 0.78 0.59 96.76%
P/EPS 32.45 23.65 25.06 10.27 -207.36 117.49 19.53 40.24%
EY 3.08 4.23 3.99 9.73 -0.48 0.85 5.12 -28.71%
DY 1.83 0.00 4.35 0.00 0.00 3.45 0.00 -
P/NAPS 0.88 0.56 0.57 0.49 0.46 0.50 0.43 61.12%

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