[AYS] QoQ Quarter Result on 30-Sep-2022 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -64.34%
YoY- -68.41%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 297,211 336,321 321,586 303,687 352,171 392,523 239,264 15.60%
PBT 12,486 15,628 -6,105 10,684 34,427 33,982 28,388 -42.25%
Tax -2,559 -1,009 227 -2,312 -9,507 -8,642 -5,988 -43.35%
NP 9,927 14,619 -5,878 8,372 24,920 25,340 22,400 -41.95%
-
NP to SH 9,163 15,251 -4,891 7,825 21,941 23,481 20,824 -42.23%
-
Tax Rate 20.49% 6.46% - 21.64% 27.61% 25.43% 21.09% -
Total Cost 287,284 321,702 327,464 295,315 327,251 367,183 216,864 20.68%
-
Net Worth 451,935 443,566 418,458 426,827 418,458 372,190 356,352 17.21%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 4,184 - - - 3,959 - -
Div Payout % - 27.44% - - - 16.86% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 451,935 443,566 418,458 426,827 418,458 372,190 356,352 17.21%
NOSH 418,458 418,458 418,458 418,458 418,458 418,458 418,458 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.34% 4.35% -1.83% 2.76% 7.08% 6.46% 9.36% -
ROE 2.03% 3.44% -1.17% 1.83% 5.24% 6.31% 5.84% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 71.03 80.37 76.85 72.57 84.16 99.14 60.43 11.40%
EPS 2.19 3.64 -1.17 1.87 5.24 5.93 5.26 -44.33%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.08 1.06 1.00 1.02 1.00 0.94 0.90 12.96%
Adjusted Per Share Value based on latest NOSH - 418,458
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 70.95 80.29 76.77 72.50 84.07 93.70 57.12 15.59%
EPS 2.19 3.64 -1.17 1.87 5.24 5.61 4.97 -42.18%
DPS 0.00 1.00 0.00 0.00 0.00 0.95 0.00 -
NAPS 1.0789 1.0589 0.999 1.0189 0.999 0.8885 0.8507 17.21%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.375 0.385 0.43 0.38 0.49 0.55 0.695 -
P/RPS 0.53 0.48 0.56 0.52 0.58 0.55 1.15 -40.41%
P/EPS 17.13 10.56 -36.79 20.32 9.35 9.27 13.21 18.97%
EY 5.84 9.47 -2.72 4.92 10.70 10.78 7.57 -15.92%
DY 0.00 2.60 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.35 0.36 0.43 0.37 0.49 0.59 0.77 -40.96%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 31/05/23 20/02/23 29/11/22 23/08/22 24/05/22 22/02/22 -
Price 0.425 0.35 0.455 0.41 0.455 0.49 0.695 -
P/RPS 0.60 0.44 0.59 0.56 0.54 0.49 1.15 -35.26%
P/EPS 19.41 9.60 -38.93 21.93 8.68 8.26 13.21 29.33%
EY 5.15 10.41 -2.57 4.56 11.52 12.10 7.57 -22.70%
DY 0.00 2.86 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.39 0.33 0.46 0.40 0.46 0.52 0.77 -36.53%

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