[AYS] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 35.14%
YoY- 39.34%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 64,089 49,500 48,441 54,641 55,540 41,324 33,878 52.90%
PBT 9,344 10,504 5,228 8,359 9,313 7,274 3,674 86.21%
Tax -2,904 -1,854 -1,918 -2,697 -1,475 -2,721 -872 122.84%
NP 6,440 8,650 3,310 5,662 7,838 4,553 2,802 74.07%
-
NP to SH 6,461 8,778 3,032 6,864 5,079 3,835 2,323 97.64%
-
Tax Rate 31.08% 17.65% 36.69% 32.26% 15.84% 37.41% 23.73% -
Total Cost 57,649 40,850 45,131 48,979 47,702 36,771 31,076 50.92%
-
Net Worth 198,274 192,018 190,777 187,820 185,314 178,053 181,057 6.23%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 10,244 - - - -
Div Payout % - - - 149.25% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 198,274 192,018 190,777 187,820 185,314 178,053 181,057 6.23%
NOSH 341,851 342,890 340,674 341,492 343,175 342,410 341,617 0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.05% 17.47% 6.83% 10.36% 14.11% 11.02% 8.27% -
ROE 3.26% 4.57% 1.59% 3.65% 2.74% 2.15% 1.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.75 14.44 14.22 16.00 16.18 12.07 9.92 52.81%
EPS 1.89 2.56 0.89 2.01 1.48 1.12 0.68 97.55%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.56 0.55 0.54 0.52 0.53 6.18%
Adjusted Per Share Value based on latest NOSH - 341,492
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.30 11.82 11.56 13.04 13.26 9.86 8.09 52.87%
EPS 1.54 2.10 0.72 1.64 1.21 0.92 0.55 98.53%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.4733 0.4584 0.4554 0.4484 0.4424 0.4251 0.4322 6.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.08 1.88 1.70 1.63 2.50 2.30 2.43 -
P/RPS 11.09 13.02 11.96 10.19 15.45 19.06 24.50 -41.01%
P/EPS 110.05 73.44 191.01 81.09 168.92 205.36 357.35 -54.36%
EY 0.91 1.36 0.52 1.23 0.59 0.49 0.28 119.25%
DY 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 3.59 3.36 3.04 2.96 4.63 4.42 4.58 -14.97%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 30/05/08 -
Price 2.07 1.90 1.72 1.67 1.83 2.32 2.47 -
P/RPS 11.04 13.16 12.10 10.44 11.31 19.22 24.91 -41.84%
P/EPS 109.52 74.22 193.26 83.08 123.65 207.14 363.24 -55.00%
EY 0.91 1.35 0.52 1.20 0.81 0.48 0.28 119.25%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 3.57 3.39 3.07 3.04 3.39 4.46 4.66 -16.26%

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