[AYS] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 27.48%
YoY- 54.27%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 55,540 41,324 33,878 43,146 35,968 35,339 27,537 59.43%
PBT 9,313 7,274 3,674 7,099 6,088 7,393 3,152 105.50%
Tax -1,475 -2,721 -872 -1,895 -2,012 -2,050 -937 35.21%
NP 7,838 4,553 2,802 5,204 4,076 5,343 2,215 131.67%
-
NP to SH 5,079 3,835 2,323 4,926 3,864 5,242 2,088 80.57%
-
Tax Rate 15.84% 37.41% 23.73% 26.69% 33.05% 27.73% 29.73% -
Total Cost 47,702 36,771 31,076 37,942 31,892 29,996 25,322 52.35%
-
Net Worth 185,314 178,053 181,057 177,883 174,392 171,307 171,147 5.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 10,262 - - - -
Div Payout % - - - 208.33% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 185,314 178,053 181,057 177,883 174,392 171,307 171,147 5.42%
NOSH 343,175 342,410 341,617 342,083 341,946 342,614 342,295 0.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.11% 11.02% 8.27% 12.06% 11.33% 15.12% 8.04% -
ROE 2.74% 2.15% 1.28% 2.77% 2.22% 3.06% 1.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.18 12.07 9.92 12.61 10.52 10.31 8.04 59.19%
EPS 1.48 1.12 0.68 1.44 1.13 1.53 0.61 80.26%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.53 0.52 0.51 0.50 0.50 5.24%
Adjusted Per Share Value based on latest NOSH - 342,083
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.26 9.86 8.09 10.30 8.59 8.44 6.57 59.50%
EPS 1.21 0.92 0.55 1.18 0.92 1.25 0.50 79.96%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.4424 0.4251 0.4322 0.4246 0.4163 0.4089 0.4086 5.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.50 2.30 2.43 2.37 2.25 2.25 1.97 -
P/RPS 15.45 19.06 24.50 18.79 21.39 21.81 24.49 -26.38%
P/EPS 168.92 205.36 357.35 164.58 199.12 147.06 322.95 -35.00%
EY 0.59 0.49 0.28 0.61 0.50 0.68 0.31 53.39%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 4.63 4.42 4.58 4.56 4.41 4.50 3.94 11.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 28/08/07 28/05/07 -
Price 1.83 2.32 2.47 2.37 2.30 2.18 2.23 -
P/RPS 11.31 19.22 24.91 18.79 21.87 21.14 27.72 -44.89%
P/EPS 123.65 207.14 363.24 164.58 203.54 142.48 365.57 -51.35%
EY 0.81 0.48 0.28 0.61 0.49 0.70 0.27 107.59%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 3.39 4.46 4.66 4.56 4.51 4.36 4.46 -16.67%

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