[AYS] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -62.86%
YoY- 0.55%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 28,162 25,966 29,389 25,924 35,400 43,044 35,087 -13.57%
PBT 3,211 3,657 5,905 3,416 10,391 13,773 7,379 -42.43%
Tax -2,402 -929 -1,761 -1,209 -4,448 -5,097 -1,905 16.63%
NP 809 2,728 4,144 2,207 5,943 8,676 5,474 -71.88%
-
NP to SH 809 2,565 4,144 2,207 5,943 9,535 5,474 -71.88%
-
Tax Rate 74.81% 25.40% 29.82% 35.39% 42.81% 37.01% 25.82% -
Total Cost 27,353 23,238 25,245 23,717 29,457 34,368 29,613 -5.13%
-
Net Worth 144,945 137,868 143,841 138,706 136,842 136,857 136,905 3.85%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,741 - - - 5,131 - - -
Div Payout % 833.33% - - - 86.35% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 144,945 137,868 143,841 138,706 136,842 136,857 136,905 3.85%
NOSH 337,083 320,624 342,479 68,328 68,421 68,428 68,452 188.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.87% 10.51% 14.10% 8.51% 16.79% 20.16% 15.60% -
ROE 0.56% 1.86% 2.88% 1.59% 4.34% 6.97% 4.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.35 8.10 8.58 37.94 51.74 62.90 51.26 -70.00%
EPS 0.24 0.80 1.21 3.23 1.74 2.54 1.60 -71.60%
DPS 2.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 0.43 0.43 0.42 2.03 2.00 2.00 2.00 -63.94%
Adjusted Per Share Value based on latest NOSH - 68,328
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.72 6.20 7.02 6.19 8.45 10.28 8.38 -13.62%
EPS 0.19 0.61 0.99 0.53 1.42 2.28 1.31 -72.23%
DPS 1.61 0.00 0.00 0.00 1.23 0.00 0.00 -
NAPS 0.346 0.3291 0.3434 0.3311 0.3267 0.3267 0.3268 3.86%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.52 1.62 2.03 2.75 2.90 2.80 3.13 -
P/RPS 18.19 20.00 23.66 7.25 5.61 4.45 6.11 106.26%
P/EPS 633.33 202.50 167.77 85.14 33.39 20.09 39.14 534.36%
EY 0.16 0.49 0.60 1.17 3.00 4.98 2.55 -84.07%
DY 1.32 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 3.53 3.77 4.83 1.35 1.45 1.40 1.57 71.20%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 30/08/04 27/05/04 26/02/04 20/11/03 29/08/03 -
Price 1.47 1.58 1.77 2.67 2.85 2.87 3.03 -
P/RPS 17.60 19.51 20.63 7.04 5.51 4.56 5.91 106.30%
P/EPS 612.50 197.50 146.28 82.66 32.81 20.60 37.89 533.95%
EY 0.16 0.51 0.68 1.21 3.05 4.86 2.64 -84.43%
DY 1.36 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 3.42 3.67 4.21 1.32 1.43 1.44 1.52 71.28%

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