[AYS] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -80.33%
YoY- 146.12%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 126,827 144,812 146,064 140,976 158,751 145,561 152,121 -11.38%
PBT 7,214 14,387 165 1,564 6,138 3,872 5,689 17.10%
Tax -1,979 -3,626 -640 -615 -1,363 -834 -4 6085.13%
NP 5,235 10,761 -475 949 4,775 3,038 5,685 -5.33%
-
NP to SH 5,238 10,739 -477 939 4,773 3,038 5,679 -5.23%
-
Tax Rate 27.43% 25.20% 387.88% 39.32% 22.21% 21.54% 0.07% -
Total Cost 121,592 134,051 146,539 140,027 153,976 142,523 146,436 -11.62%
-
Net Worth 232,054 224,446 216,838 220,642 216,838 216,838 213,034 5.85%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,706 - - 3,804 - - 3,804 30.94%
Div Payout % 108.94% - - 405.13% - - 66.99% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 232,054 224,446 216,838 220,642 216,838 216,838 213,034 5.85%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.13% 7.43% -0.33% 0.67% 3.01% 2.09% 3.74% -
ROE 2.26% 4.78% -0.22% 0.43% 2.20% 1.40% 2.67% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.34 38.07 38.40 37.06 41.73 38.26 39.99 -11.38%
EPS 1.38 2.82 -0.13 0.25 1.25 0.80 1.49 -4.97%
DPS 1.50 0.00 0.00 1.00 0.00 0.00 1.00 30.94%
NAPS 0.61 0.59 0.57 0.58 0.57 0.57 0.56 5.85%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.31 34.61 34.91 33.69 37.94 34.79 36.35 -11.38%
EPS 1.25 2.57 -0.11 0.22 1.14 0.73 1.36 -5.45%
DPS 1.36 0.00 0.00 0.91 0.00 0.00 0.91 30.62%
NAPS 0.5545 0.5364 0.5182 0.5273 0.5182 0.5182 0.5091 5.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.365 0.29 0.285 0.285 0.265 0.265 0.26 -
P/RPS 1.09 0.76 0.74 0.77 0.64 0.69 0.65 41.01%
P/EPS 26.51 10.27 -227.29 115.46 21.12 33.18 17.42 32.20%
EY 3.77 9.73 -0.44 0.87 4.73 3.01 5.74 -24.38%
DY 4.11 0.00 0.00 3.51 0.00 0.00 3.85 4.44%
P/NAPS 0.60 0.49 0.50 0.49 0.46 0.46 0.46 19.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 23/08/16 18/05/16 23/02/16 23/11/15 27/08/15 27/05/15 -
Price 0.345 0.29 0.26 0.29 0.245 0.215 0.245 -
P/RPS 1.03 0.76 0.68 0.78 0.59 0.56 0.61 41.66%
P/EPS 25.06 10.27 -207.36 117.49 19.53 26.92 16.41 32.50%
EY 3.99 9.73 -0.48 0.85 5.12 3.71 6.09 -24.50%
DY 4.35 0.00 0.00 3.45 0.00 0.00 4.08 4.35%
P/NAPS 0.57 0.49 0.46 0.50 0.43 0.38 0.44 18.78%

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