[AYS] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -22.2%
YoY- 4.68%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 44,603 35,125 27,262 35,900 42,105 38,890 25,138 46.51%
PBT 13,326 8,251 5,787 9,478 11,379 10,322 5,313 84.50%
Tax -4,403 -2,518 -2,337 -3,615 -3,843 -3,593 -1,697 88.70%
NP 8,923 5,733 3,450 5,863 7,536 6,729 3,616 82.50%
-
NP to SH 8,923 5,733 3,450 5,863 7,536 6,729 3,616 82.50%
-
Tax Rate 33.04% 30.52% 40.38% 38.14% 33.77% 34.81% 31.94% -
Total Cost 35,680 29,392 23,812 30,037 34,569 32,161 21,522 40.03%
-
Net Worth 150,541 136,825 131,264 135,030 134,346 126,737 122,398 14.77%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 10,264 - - 6,996 - 3,501 - -
Div Payout % 115.03% - - 119.33% - 52.03% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 150,541 136,825 131,264 135,030 134,346 126,737 122,398 14.77%
NOSH 68,427 68,412 68,725 69,964 69,972 70,020 69,941 -1.44%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 20.01% 16.32% 12.65% 16.33% 17.90% 17.30% 14.38% -
ROE 5.93% 4.19% 2.63% 4.34% 5.61% 5.31% 2.95% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 65.18 51.34 39.67 51.31 60.17 55.54 35.94 48.66%
EPS 13.04 8.38 5.02 8.38 10.77 9.61 5.17 85.18%
DPS 15.00 0.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 2.20 2.00 1.91 1.93 1.92 1.81 1.75 16.46%
Adjusted Per Share Value based on latest NOSH - 69,964
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.66 8.39 6.51 8.58 10.06 9.29 6.01 46.47%
EPS 2.13 1.37 0.82 1.40 1.80 1.61 0.86 82.95%
DPS 2.45 0.00 0.00 1.67 0.00 0.84 0.00 -
NAPS 0.3598 0.327 0.3137 0.3227 0.3211 0.3029 0.2925 14.78%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 3.32 3.32 3.73 3.58 2.65 2.42 2.04 -
P/RPS 5.09 6.47 9.40 6.98 4.40 4.36 5.68 -7.04%
P/EPS 25.46 39.62 74.30 42.72 24.61 25.18 39.46 -25.31%
EY 3.93 2.52 1.35 2.34 4.06 3.97 2.53 34.09%
DY 4.52 0.00 0.00 2.79 0.00 2.07 0.00 -
P/NAPS 1.51 1.66 1.95 1.85 1.38 1.34 1.17 18.52%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 01/10/02 30/05/02 26/02/02 27/11/01 28/08/01 23/05/01 -
Price 3.28 3.33 3.65 3.73 3.05 3.07 2.49 -
P/RPS 5.03 6.49 9.20 7.27 5.07 5.53 6.93 -19.21%
P/EPS 25.15 39.74 72.71 44.51 28.32 31.95 48.16 -35.12%
EY 3.98 2.52 1.38 2.25 3.53 3.13 2.08 54.06%
DY 4.57 0.00 0.00 2.68 0.00 1.63 0.00 -
P/NAPS 1.49 1.67 1.91 1.93 1.59 1.70 1.42 3.25%

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