[AYS] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 0.64%
YoY- -56.33%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 137,674 138,426 145,102 146,902 172,201 191,860 165,284 -11.46%
PBT 3,028 2,115 5,772 2,606 2,533 7,258 7,083 -43.22%
Tax -841 -862 -1,236 -727 -657 -2,517 -1,628 -35.59%
NP 2,187 1,253 4,536 1,879 1,876 4,741 5,455 -45.59%
-
NP to SH 2,177 1,239 4,503 1,874 1,862 4,727 5,446 -45.70%
-
Tax Rate 27.77% 40.76% 21.41% 27.90% 25.94% 34.68% 22.98% -
Total Cost 135,487 137,173 140,566 145,023 170,325 187,119 159,829 -10.42%
-
Net Worth 209,229 209,229 209,229 205,425 205,425 201,621 201,621 2.49%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 3,804 - - -
Div Payout % - - - - 204.31% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 209,229 209,229 209,229 205,425 205,425 201,621 201,621 2.49%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.59% 0.91% 3.13% 1.28% 1.09% 2.47% 3.30% -
ROE 1.04% 0.59% 2.15% 0.91% 0.91% 2.34% 2.70% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.19 36.39 38.14 38.62 45.27 50.43 43.45 -11.46%
EPS 0.57 0.33 1.18 0.49 0.49 1.24 1.47 -46.79%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.55 0.55 0.55 0.54 0.54 0.53 0.53 2.49%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.87 33.05 34.64 35.07 41.11 45.80 39.46 -11.45%
EPS 0.52 0.30 1.07 0.45 0.44 1.13 1.30 -45.68%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.4995 0.4995 0.4995 0.4904 0.4904 0.4813 0.4813 2.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.33 0.32 0.31 0.30 0.31 0.315 0.28 -
P/RPS 0.91 0.88 0.81 0.78 0.68 0.62 0.64 26.41%
P/EPS 57.67 98.25 26.19 60.90 63.33 25.35 19.56 105.47%
EY 1.73 1.02 3.82 1.64 1.58 3.94 5.11 -51.39%
DY 0.00 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.60 0.58 0.56 0.56 0.57 0.59 0.53 8.61%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 11/11/14 25/08/14 30/05/14 24/02/14 27/11/13 28/08/13 20/05/13 -
Price 0.29 0.34 0.305 0.315 0.305 0.29 0.37 -
P/RPS 0.80 0.93 0.80 0.82 0.67 0.58 0.85 -3.95%
P/EPS 50.68 104.39 25.77 63.94 62.31 23.34 25.85 56.58%
EY 1.97 0.96 3.88 1.56 1.60 4.28 3.87 -36.22%
DY 0.00 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 0.53 0.62 0.55 0.58 0.56 0.55 0.70 -16.91%

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