[AYS] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -162.5%
YoY- -123.49%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 374,829 297,211 336,321 321,586 303,687 352,171 392,523 -3.02%
PBT 4,480 12,486 15,628 -6,105 10,684 34,427 33,982 -74.06%
Tax -1,906 -2,559 -1,009 227 -2,312 -9,507 -8,642 -63.46%
NP 2,574 9,927 14,619 -5,878 8,372 24,920 25,340 -78.19%
-
NP to SH 2,891 9,163 15,251 -4,891 7,825 21,941 23,481 -75.21%
-
Tax Rate 42.54% 20.49% 6.46% - 21.64% 27.61% 25.43% -
Total Cost 372,255 287,284 321,702 327,464 295,315 327,251 367,183 0.91%
-
Net Worth 456,119 451,935 443,566 418,458 426,827 418,458 372,190 14.50%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 4,184 - - - 3,959 -
Div Payout % - - 27.44% - - - 16.86% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 456,119 451,935 443,566 418,458 426,827 418,458 372,190 14.50%
NOSH 418,458 418,458 418,458 418,458 418,458 418,458 418,458 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 0.69% 3.34% 4.35% -1.83% 2.76% 7.08% 6.46% -
ROE 0.63% 2.03% 3.44% -1.17% 1.83% 5.24% 6.31% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 89.57 71.03 80.37 76.85 72.57 84.16 99.14 -6.53%
EPS 0.69 2.19 3.64 -1.17 1.87 5.24 5.93 -76.13%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.09 1.08 1.06 1.00 1.02 1.00 0.94 10.36%
Adjusted Per Share Value based on latest NOSH - 418,458
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 89.57 71.03 80.37 76.85 72.57 84.16 93.80 -3.02%
EPS 0.69 2.19 3.64 -1.17 1.87 5.24 5.61 -75.23%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.95 -
NAPS 1.09 1.08 1.06 1.00 1.02 1.00 0.8894 14.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.395 0.375 0.385 0.43 0.38 0.49 0.55 -
P/RPS 0.44 0.53 0.48 0.56 0.52 0.58 0.55 -13.81%
P/EPS 57.17 17.13 10.56 -36.79 20.32 9.35 9.27 235.92%
EY 1.75 5.84 9.47 -2.72 4.92 10.70 10.78 -70.20%
DY 0.00 0.00 2.60 0.00 0.00 0.00 1.82 -
P/NAPS 0.36 0.35 0.36 0.43 0.37 0.49 0.59 -28.03%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 22/08/23 31/05/23 20/02/23 29/11/22 23/08/22 24/05/22 -
Price 0.39 0.425 0.35 0.455 0.41 0.455 0.49 -
P/RPS 0.44 0.60 0.44 0.59 0.56 0.54 0.49 -6.91%
P/EPS 56.45 19.41 9.60 -38.93 21.93 8.68 8.26 259.70%
EY 1.77 5.15 10.41 -2.57 4.56 11.52 12.10 -72.20%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.04 -
P/NAPS 0.36 0.39 0.33 0.46 0.40 0.46 0.52 -21.72%

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