[AYS] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -52.84%
YoY- 11.25%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 54,641 55,540 41,324 33,878 43,146 35,968 35,339 33.53%
PBT 8,359 9,313 7,274 3,674 7,099 6,088 7,393 8.49%
Tax -2,697 -1,475 -2,721 -872 -1,895 -2,012 -2,050 19.96%
NP 5,662 7,838 4,553 2,802 5,204 4,076 5,343 3.92%
-
NP to SH 6,864 5,079 3,835 2,323 4,926 3,864 5,242 19.59%
-
Tax Rate 32.26% 15.84% 37.41% 23.73% 26.69% 33.05% 27.73% -
Total Cost 48,979 47,702 36,771 31,076 37,942 31,892 29,996 38.45%
-
Net Worth 187,820 185,314 178,053 181,057 177,883 174,392 171,307 6.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,244 - - - 10,262 - - -
Div Payout % 149.25% - - - 208.33% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 187,820 185,314 178,053 181,057 177,883 174,392 171,307 6.29%
NOSH 341,492 343,175 342,410 341,617 342,083 341,946 342,614 -0.21%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.36% 14.11% 11.02% 8.27% 12.06% 11.33% 15.12% -
ROE 3.65% 2.74% 2.15% 1.28% 2.77% 2.22% 3.06% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.00 16.18 12.07 9.92 12.61 10.52 10.31 33.86%
EPS 2.01 1.48 1.12 0.68 1.44 1.13 1.53 19.85%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.55 0.54 0.52 0.53 0.52 0.51 0.50 6.52%
Adjusted Per Share Value based on latest NOSH - 341,617
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.06 13.27 9.88 8.10 10.31 8.60 8.45 33.50%
EPS 1.64 1.21 0.92 0.56 1.18 0.92 1.25 19.74%
DPS 2.45 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 0.4488 0.4429 0.4255 0.4327 0.4251 0.4168 0.4094 6.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.63 2.50 2.30 2.43 2.37 2.25 2.25 -
P/RPS 10.19 15.45 19.06 24.50 18.79 21.39 21.81 -39.64%
P/EPS 81.09 168.92 205.36 357.35 164.58 199.12 147.06 -32.63%
EY 1.23 0.59 0.49 0.28 0.61 0.50 0.68 48.18%
DY 1.84 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 2.96 4.63 4.42 4.58 4.56 4.41 4.50 -24.26%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 28/08/07 -
Price 1.67 1.83 2.32 2.47 2.37 2.30 2.18 -
P/RPS 10.44 11.31 19.22 24.91 18.79 21.87 21.14 -37.38%
P/EPS 83.08 123.65 207.14 363.24 164.58 203.54 142.48 -30.09%
EY 1.20 0.81 0.48 0.28 0.61 0.49 0.70 43.00%
DY 1.80 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 3.04 3.39 4.46 4.66 4.56 4.51 4.36 -21.28%

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