[AYS] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -37.77%
YoY- 49.83%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 35,339 27,537 33,780 34,076 37,403 29,403 29,656 12.43%
PBT 7,393 3,152 3,931 5,936 8,462 4,371 3,322 70.70%
Tax -2,050 -937 -688 -2,033 -2,596 -1,361 -1,033 58.11%
NP 5,343 2,215 3,243 3,903 5,866 3,010 2,289 76.23%
-
NP to SH 5,242 2,088 3,193 3,503 5,629 2,875 2,217 77.76%
-
Tax Rate 27.73% 29.73% 17.50% 34.25% 30.68% 31.14% 31.10% -
Total Cost 29,996 25,322 30,537 30,173 31,537 26,393 27,367 6.32%
-
Net Worth 171,307 171,147 171,666 168,281 159,876 158,620 162,138 3.74%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 11,158 - - - 9,926 -
Div Payout % - - 349.46% - - - 447.76% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 171,307 171,147 171,666 168,281 159,876 158,620 162,138 3.74%
NOSH 342,614 342,295 343,333 343,431 333,076 330,459 330,895 2.35%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.12% 8.04% 9.60% 11.45% 15.68% 10.24% 7.72% -
ROE 3.06% 1.22% 1.86% 2.08% 3.52% 1.81% 1.37% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.31 8.04 9.84 9.92 11.23 8.90 8.96 9.83%
EPS 1.53 0.61 0.93 1.02 1.69 0.87 0.67 73.67%
DPS 0.00 0.00 3.25 0.00 0.00 0.00 3.00 -
NAPS 0.50 0.50 0.50 0.49 0.48 0.48 0.49 1.35%
Adjusted Per Share Value based on latest NOSH - 343,431
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.44 6.57 8.06 8.13 8.93 7.02 7.08 12.46%
EPS 1.25 0.50 0.76 0.84 1.34 0.69 0.53 77.46%
DPS 0.00 0.00 2.66 0.00 0.00 0.00 2.37 -
NAPS 0.4089 0.4086 0.4098 0.4017 0.3817 0.3787 0.3871 3.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.25 1.97 2.05 1.68 1.75 1.38 1.25 -
P/RPS 21.81 24.49 20.84 16.93 15.58 15.51 13.95 34.81%
P/EPS 147.06 322.95 220.43 164.71 103.55 158.62 186.57 -14.70%
EY 0.68 0.31 0.45 0.61 0.97 0.63 0.54 16.66%
DY 0.00 0.00 1.59 0.00 0.00 0.00 2.40 -
P/NAPS 4.50 3.94 4.10 3.43 3.65 2.88 2.55 46.18%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/05/07 27/11/06 29/08/06 29/05/06 27/02/06 -
Price 2.18 2.23 2.23 1.92 1.65 1.52 1.50 -
P/RPS 21.14 27.72 22.67 19.35 14.69 17.08 16.74 16.88%
P/EPS 142.48 365.57 239.78 188.24 97.63 174.71 223.88 -26.07%
EY 0.70 0.27 0.42 0.53 1.02 0.57 0.45 34.36%
DY 0.00 0.00 1.46 0.00 0.00 0.00 2.00 -
P/NAPS 4.36 4.46 4.46 3.92 3.44 3.17 3.06 26.70%

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