[AYS] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -34.61%
YoY- -27.37%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 43,146 35,968 35,339 27,537 33,780 34,076 37,403 9.96%
PBT 7,099 6,088 7,393 3,152 3,931 5,936 8,462 -11.02%
Tax -1,895 -2,012 -2,050 -937 -688 -2,033 -2,596 -18.88%
NP 5,204 4,076 5,343 2,215 3,243 3,903 5,866 -7.65%
-
NP to SH 4,926 3,864 5,242 2,088 3,193 3,503 5,629 -8.48%
-
Tax Rate 26.69% 33.05% 27.73% 29.73% 17.50% 34.25% 30.68% -
Total Cost 37,942 31,892 29,996 25,322 30,537 30,173 31,537 13.08%
-
Net Worth 177,883 174,392 171,307 171,147 171,666 168,281 159,876 7.35%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,262 - - - 11,158 - - -
Div Payout % 208.33% - - - 349.46% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 177,883 174,392 171,307 171,147 171,666 168,281 159,876 7.35%
NOSH 342,083 341,946 342,614 342,295 343,333 343,431 333,076 1.78%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.06% 11.33% 15.12% 8.04% 9.60% 11.45% 15.68% -
ROE 2.77% 2.22% 3.06% 1.22% 1.86% 2.08% 3.52% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.61 10.52 10.31 8.04 9.84 9.92 11.23 8.01%
EPS 1.44 1.13 1.53 0.61 0.93 1.02 1.69 -10.09%
DPS 3.00 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 0.52 0.51 0.50 0.50 0.50 0.49 0.48 5.46%
Adjusted Per Share Value based on latest NOSH - 342,295
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.30 8.59 8.44 6.57 8.06 8.13 8.93 9.95%
EPS 1.18 0.92 1.25 0.50 0.76 0.84 1.34 -8.10%
DPS 2.45 0.00 0.00 0.00 2.66 0.00 0.00 -
NAPS 0.4246 0.4163 0.4089 0.4086 0.4098 0.4017 0.3817 7.33%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.37 2.25 2.25 1.97 2.05 1.68 1.75 -
P/RPS 18.79 21.39 21.81 24.49 20.84 16.93 15.58 13.26%
P/EPS 164.58 199.12 147.06 322.95 220.43 164.71 103.55 36.07%
EY 0.61 0.50 0.68 0.31 0.45 0.61 0.97 -26.53%
DY 1.27 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 4.56 4.41 4.50 3.94 4.10 3.43 3.65 15.95%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 28/08/07 28/05/07 28/05/07 27/11/06 29/08/06 -
Price 2.37 2.30 2.18 2.23 2.23 1.92 1.65 -
P/RPS 18.79 21.87 21.14 27.72 22.67 19.35 14.69 17.78%
P/EPS 164.58 203.54 142.48 365.57 239.78 188.24 97.63 41.50%
EY 0.61 0.49 0.70 0.27 0.42 0.53 1.02 -28.95%
DY 1.27 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 4.56 4.51 4.36 4.46 4.46 3.92 3.44 20.60%

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