[AYS] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -5.18%
YoY- 174.04%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 34,076 37,403 29,403 29,656 30,561 36,456 28,848 11.73%
PBT 5,936 8,462 4,371 3,322 5,132 8,359 3,859 33.21%
Tax -2,033 -2,596 -1,361 -1,033 -2,849 -2,595 -1,328 32.79%
NP 3,903 5,866 3,010 2,289 2,283 5,764 2,531 33.44%
-
NP to SH 3,503 5,629 2,875 2,217 2,338 5,402 2,531 24.16%
-
Tax Rate 34.25% 30.68% 31.14% 31.10% 55.51% 31.04% 34.41% -
Total Cost 30,173 31,537 26,393 27,367 28,278 30,692 26,317 9.53%
-
Net Worth 168,281 159,876 158,620 162,138 154,720 150,435 143,651 11.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 9,926 - - - -
Div Payout % - - - 447.76% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 168,281 159,876 158,620 162,138 154,720 150,435 143,651 11.11%
NOSH 343,431 333,076 330,459 330,895 343,823 341,898 342,027 0.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.45% 15.68% 10.24% 7.72% 7.47% 15.81% 8.77% -
ROE 2.08% 3.52% 1.81% 1.37% 1.51% 3.59% 1.76% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.92 11.23 8.90 8.96 8.89 10.66 8.43 11.44%
EPS 1.02 1.69 0.87 0.67 0.68 1.58 0.74 23.83%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.49 0.45 0.44 0.42 10.81%
Adjusted Per Share Value based on latest NOSH - 330,895
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.13 8.93 7.02 7.08 7.30 8.70 6.89 11.65%
EPS 0.84 1.34 0.69 0.53 0.56 1.29 0.60 25.12%
DPS 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
NAPS 0.4017 0.3817 0.3787 0.3871 0.3694 0.3591 0.3429 11.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.68 1.75 1.38 1.25 1.50 1.38 1.30 -
P/RPS 16.93 15.58 15.51 13.95 16.88 12.94 15.41 6.46%
P/EPS 164.71 103.55 158.62 186.57 220.59 87.34 175.68 -4.20%
EY 0.61 0.97 0.63 0.54 0.45 1.14 0.57 4.62%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 3.43 3.65 2.88 2.55 3.33 3.14 3.10 6.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 29/05/06 27/02/06 24/11/05 25/08/05 30/05/05 -
Price 1.92 1.65 1.52 1.50 1.37 1.53 1.20 -
P/RPS 19.35 14.69 17.08 16.74 15.41 14.35 14.23 22.71%
P/EPS 188.24 97.63 174.71 223.88 201.47 96.84 162.16 10.44%
EY 0.53 1.02 0.57 0.45 0.50 1.03 0.62 -9.91%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 3.92 3.44 3.17 3.06 3.04 3.48 2.86 23.36%

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