[AYS] QoQ Quarter Result on 31-Dec-2020 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 4191.54%
YoY- 302.2%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 221,500 263,199 224,234 234,641 186,849 107,934 192,700 9.72%
PBT 36,389 46,713 24,505 10,062 732 -6,375 212 2978.90%
Tax -5,755 -8,563 -4,264 75 -44 -119 -844 259.16%
NP 30,634 38,150 20,241 10,137 688 -6,494 -632 -
-
NP to SH 24,769 32,354 16,926 8,626 201 -6,749 -3,176 -
-
Tax Rate 15.82% 18.33% 17.40% -0.75% 6.01% - 398.11% -
Total Cost 190,866 225,049 203,993 224,504 186,161 114,428 193,332 -0.85%
-
Net Worth 334,767 308,138 277,705 258,684 251,075 251,075 258,684 18.73%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 5,706 5,706 - - - - - -
Div Payout % 23.04% 17.64% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 334,767 308,138 277,705 258,684 251,075 251,075 258,684 18.73%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.83% 14.49% 9.03% 4.32% 0.37% -6.02% -0.33% -
ROE 7.40% 10.50% 6.09% 3.33% 0.08% -2.69% -1.23% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 58.23 69.19 58.94 61.68 49.12 28.37 50.65 9.73%
EPS 6.51 8.50 4.45 2.27 0.05 -1.77 -0.83 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.81 0.73 0.68 0.66 0.66 0.68 18.73%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 52.88 62.83 53.53 56.01 44.61 25.77 46.00 9.72%
EPS 5.91 7.72 4.04 2.06 0.05 -1.61 -0.76 -
DPS 1.36 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7992 0.7356 0.6629 0.6175 0.5994 0.5994 0.6175 18.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.69 0.38 0.335 0.32 0.175 0.17 0.135 -
P/RPS 1.19 0.55 0.57 0.52 0.36 0.60 0.27 168.57%
P/EPS 10.60 4.47 7.53 14.11 331.21 -9.58 -16.17 -
EY 9.44 22.38 13.28 7.09 0.30 -10.44 -6.18 -
DY 2.17 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.47 0.46 0.47 0.27 0.26 0.20 147.56%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 25/08/21 31/05/21 23/02/21 24/11/20 25/08/20 30/06/20 -
Price 0.685 0.39 0.43 0.285 0.205 0.165 0.165 -
P/RPS 1.18 0.56 0.73 0.46 0.42 0.58 0.33 133.65%
P/EPS 10.52 4.59 9.66 12.57 387.99 -9.30 -19.76 -
EY 9.51 21.81 10.35 7.96 0.26 -10.75 -5.06 -
DY 2.19 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.48 0.59 0.42 0.31 0.25 0.24 119.25%

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