[AYS] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
04-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 10.45%
YoY- 168.69%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 172,201 191,860 165,284 174,976 161,961 146,558 137,233 16.32%
PBT 2,533 7,258 7,083 5,400 5,365 -2,885 6,878 -48.59%
Tax -657 -2,517 -1,628 -1,106 -1,487 -1,176 -1,302 -36.59%
NP 1,876 4,741 5,455 4,294 3,878 -4,061 5,576 -51.59%
-
NP to SH 1,862 4,727 5,446 4,291 3,885 -4,071 5,575 -51.82%
-
Tax Rate 25.94% 34.68% 22.98% 20.48% 27.72% - 18.93% -
Total Cost 170,325 187,119 159,829 170,682 158,083 150,619 131,657 18.71%
-
Net Worth 205,425 201,621 201,621 167,383 159,350 155,644 159,285 18.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,804 - - 3,804 - - - -
Div Payout % 204.31% - - 88.65% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 205,425 201,621 201,621 167,383 159,350 155,644 159,285 18.46%
NOSH 380,418 380,418 380,418 380,418 370,583 370,583 379,251 0.20%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.09% 2.47% 3.30% 2.45% 2.39% -2.77% 4.06% -
ROE 0.91% 2.34% 2.70% 2.56% 2.44% -2.62% 3.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.27 50.43 43.45 46.00 43.70 39.55 36.19 16.07%
EPS 0.49 1.24 1.47 1.16 1.05 -1.10 1.47 -51.89%
DPS 1.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.44 0.43 0.42 0.42 18.22%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.11 45.80 39.46 41.77 38.66 34.99 32.76 16.32%
EPS 0.44 1.13 1.30 1.02 0.93 -0.97 1.33 -52.13%
DPS 0.91 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.4904 0.4813 0.4813 0.3996 0.3804 0.3716 0.3803 18.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.31 0.315 0.28 0.31 0.34 0.43 0.31 -
P/RPS 0.68 0.62 0.64 0.67 0.78 1.09 0.00 -
P/EPS 63.33 25.35 19.56 27.48 32.43 -39.14 0.00 -
EY 1.58 3.94 5.11 3.64 3.08 -2.55 0.00 -
DY 3.23 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.53 0.70 0.79 1.02 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 20/05/13 04/02/13 28/11/12 29/08/12 31/05/12 -
Price 0.305 0.29 0.37 0.30 0.31 0.36 0.46 -
P/RPS 0.67 0.58 0.85 0.65 0.71 0.91 0.00 -
P/EPS 62.31 23.34 25.85 26.60 29.57 -32.77 0.00 -
EY 1.60 4.28 3.87 3.76 3.38 -3.05 0.00 -
DY 3.28 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.70 0.68 0.72 0.86 0.00 -

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