[AYS] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 32.44%
YoY- 31.44%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 49,500 48,441 54,641 55,540 41,324 33,878 43,146 9.60%
PBT 10,504 5,228 8,359 9,313 7,274 3,674 7,099 29.87%
Tax -1,854 -1,918 -2,697 -1,475 -2,721 -872 -1,895 -1.44%
NP 8,650 3,310 5,662 7,838 4,553 2,802 5,204 40.36%
-
NP to SH 8,778 3,032 6,864 5,079 3,835 2,323 4,926 47.03%
-
Tax Rate 17.65% 36.69% 32.26% 15.84% 37.41% 23.73% 26.69% -
Total Cost 40,850 45,131 48,979 47,702 36,771 31,076 37,942 5.05%
-
Net Worth 192,018 190,777 187,820 185,314 178,053 181,057 177,883 5.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 10,244 - - - 10,262 -
Div Payout % - - 149.25% - - - 208.33% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 192,018 190,777 187,820 185,314 178,053 181,057 177,883 5.23%
NOSH 342,890 340,674 341,492 343,175 342,410 341,617 342,083 0.15%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.47% 6.83% 10.36% 14.11% 11.02% 8.27% 12.06% -
ROE 4.57% 1.59% 3.65% 2.74% 2.15% 1.28% 2.77% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.44 14.22 16.00 16.18 12.07 9.92 12.61 9.46%
EPS 2.56 0.89 2.01 1.48 1.12 0.68 1.44 46.80%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.56 0.56 0.55 0.54 0.52 0.53 0.52 5.06%
Adjusted Per Share Value based on latest NOSH - 343,175
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.82 11.56 13.04 13.26 9.86 8.09 10.30 9.62%
EPS 2.10 0.72 1.64 1.21 0.92 0.55 1.18 46.90%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 2.45 -
NAPS 0.4584 0.4554 0.4484 0.4424 0.4251 0.4322 0.4246 5.24%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.88 1.70 1.63 2.50 2.30 2.43 2.37 -
P/RPS 13.02 11.96 10.19 15.45 19.06 24.50 18.79 -21.71%
P/EPS 73.44 191.01 81.09 168.92 205.36 357.35 164.58 -41.63%
EY 1.36 0.52 1.23 0.59 0.49 0.28 0.61 70.74%
DY 0.00 0.00 1.84 0.00 0.00 0.00 1.27 -
P/NAPS 3.36 3.04 2.96 4.63 4.42 4.58 4.56 -18.43%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 30/05/08 28/02/08 -
Price 1.90 1.72 1.67 1.83 2.32 2.47 2.37 -
P/RPS 13.16 12.10 10.44 11.31 19.22 24.91 18.79 -21.15%
P/EPS 74.22 193.26 83.08 123.65 207.14 363.24 164.58 -41.22%
EY 1.35 0.52 1.20 0.81 0.48 0.28 0.61 69.90%
DY 0.00 0.00 1.80 0.00 0.00 0.00 1.27 -
P/NAPS 3.39 3.07 3.04 3.39 4.46 4.66 4.56 -17.95%

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