[AYS] QoQ Quarter Result on 31-Dec-2018 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -70.63%
YoY- -73.78%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 195,652 183,524 154,956 133,908 169,305 141,178 146,333 21.34%
PBT -4,997 2,004 508 2,839 9,147 8,633 6,394 -
Tax 112 -923 -440 -718 -1,981 -2,242 -3,482 -
NP -4,885 1,081 68 2,121 7,166 6,391 2,912 -
-
NP to SH -4,157 1,077 109 2,099 7,147 6,388 2,914 -
-
Tax Rate - 46.06% 86.61% 25.29% 21.66% 25.97% 54.46% -
Total Cost 200,537 182,443 154,888 131,787 162,139 134,787 143,421 25.01%
-
Net Worth 270,096 273,900 273,900 273,900 270,096 266,292 262,488 1.92%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 3,804 - - - 3,804 -
Div Payout % - - 3,490.07% - - - 130.55% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 270,096 273,900 273,900 273,900 270,096 266,292 262,488 1.92%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -2.50% 0.59% 0.04% 1.58% 4.23% 4.53% 1.99% -
ROE -1.54% 0.39% 0.04% 0.77% 2.65% 2.40% 1.11% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 51.43 48.24 40.73 35.20 44.50 37.11 38.47 21.33%
EPS -1.09 0.28 0.03 0.55 1.88 1.68 0.77 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.71 0.72 0.72 0.72 0.71 0.70 0.69 1.92%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.76 43.86 37.03 32.00 40.46 33.74 34.97 21.35%
EPS -0.99 0.26 0.03 0.50 1.71 1.53 0.70 -
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.91 -
NAPS 0.6455 0.6545 0.6545 0.6545 0.6455 0.6364 0.6273 1.92%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.295 0.31 0.33 0.335 0.40 0.39 0.38 -
P/RPS 0.57 0.64 0.81 0.95 0.90 1.05 0.99 -30.76%
P/EPS -27.00 109.50 1,151.72 60.71 21.29 23.23 49.61 -
EY -3.70 0.91 0.09 1.65 4.70 4.31 2.02 -
DY 0.00 0.00 3.03 0.00 0.00 0.00 2.63 -
P/NAPS 0.42 0.43 0.46 0.47 0.56 0.56 0.55 -16.44%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 30/05/19 26/02/19 23/11/18 29/08/18 22/05/18 -
Price 0.295 0.30 0.305 0.37 0.37 0.395 0.395 -
P/RPS 0.57 0.62 0.75 1.05 0.83 1.06 1.03 -32.57%
P/EPS -27.00 105.97 1,064.47 67.06 19.69 23.52 51.57 -
EY -3.70 0.94 0.09 1.49 5.08 4.25 1.94 -
DY 0.00 0.00 3.28 0.00 0.00 0.00 2.53 -
P/NAPS 0.42 0.42 0.42 0.51 0.52 0.56 0.57 -18.40%

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