[AYS] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 11.99%
YoY- 22.38%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 35,125 27,262 35,900 42,105 38,890 25,138 34,520 1.16%
PBT 8,251 5,787 9,478 11,379 10,322 5,313 9,210 -7.08%
Tax -2,518 -2,337 -3,615 -3,843 -3,593 -1,697 -3,609 -21.38%
NP 5,733 3,450 5,863 7,536 6,729 3,616 5,601 1.56%
-
NP to SH 5,733 3,450 5,863 7,536 6,729 3,616 5,601 1.56%
-
Tax Rate 30.52% 40.38% 38.14% 33.77% 34.81% 31.94% 39.19% -
Total Cost 29,392 23,812 30,037 34,569 32,161 21,522 28,919 1.09%
-
Net Worth 136,825 131,264 135,030 134,346 126,737 122,398 119,062 9.74%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 6,996 - 3,501 - 7,003 -
Div Payout % - - 119.33% - 52.03% - 125.04% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 136,825 131,264 135,030 134,346 126,737 122,398 119,062 9.74%
NOSH 68,412 68,725 69,964 69,972 70,020 69,941 70,036 -1.55%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 16.32% 12.65% 16.33% 17.90% 17.30% 14.38% 16.23% -
ROE 4.19% 2.63% 4.34% 5.61% 5.31% 2.95% 4.70% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 51.34 39.67 51.31 60.17 55.54 35.94 49.29 2.76%
EPS 8.38 5.02 8.38 10.77 9.61 5.17 8.00 3.15%
DPS 0.00 0.00 10.00 0.00 5.00 0.00 10.00 -
NAPS 2.00 1.91 1.93 1.92 1.81 1.75 1.70 11.47%
Adjusted Per Share Value based on latest NOSH - 69,972
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 8.39 6.51 8.58 10.06 9.29 6.01 8.25 1.13%
EPS 1.37 0.82 1.40 1.80 1.61 0.86 1.34 1.49%
DPS 0.00 0.00 1.67 0.00 0.84 0.00 1.67 -
NAPS 0.327 0.3137 0.3227 0.3211 0.3029 0.2925 0.2845 9.75%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.32 3.73 3.58 2.65 2.42 2.04 2.42 -
P/RPS 6.47 9.40 6.98 4.40 4.36 5.68 4.91 20.25%
P/EPS 39.62 74.30 42.72 24.61 25.18 39.46 30.26 19.74%
EY 2.52 1.35 2.34 4.06 3.97 2.53 3.30 -16.49%
DY 0.00 0.00 2.79 0.00 2.07 0.00 4.13 -
P/NAPS 1.66 1.95 1.85 1.38 1.34 1.17 1.42 11.00%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 01/10/02 30/05/02 26/02/02 27/11/01 28/08/01 23/05/01 27/02/01 -
Price 3.33 3.65 3.73 3.05 3.07 2.49 2.33 -
P/RPS 6.49 9.20 7.27 5.07 5.53 6.93 4.73 23.54%
P/EPS 39.74 72.71 44.51 28.32 31.95 48.16 29.14 23.04%
EY 2.52 1.38 2.25 3.53 3.13 2.08 3.43 -18.62%
DY 0.00 0.00 2.68 0.00 1.63 0.00 4.29 -
P/NAPS 1.67 1.91 1.93 1.59 1.70 1.42 1.37 14.15%

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