[AYS] QoQ Quarter Result on 31-Mar-2021 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 96.22%
YoY- 632.93%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 239,264 221,500 263,199 224,234 234,641 186,849 107,934 69.76%
PBT 28,388 36,389 46,713 24,505 10,062 732 -6,375 -
Tax -5,988 -5,755 -8,563 -4,264 75 -44 -119 1253.28%
NP 22,400 30,634 38,150 20,241 10,137 688 -6,494 -
-
NP to SH 20,824 24,769 32,354 16,926 8,626 201 -6,749 -
-
Tax Rate 21.09% 15.82% 18.33% 17.40% -0.75% 6.01% - -
Total Cost 216,864 190,866 225,049 203,993 224,504 186,161 114,428 52.96%
-
Net Worth 356,352 334,767 308,138 277,705 258,684 251,075 251,075 26.21%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 5,706 5,706 - - - - -
Div Payout % - 23.04% 17.64% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 356,352 334,767 308,138 277,705 258,684 251,075 251,075 26.21%
NOSH 418,458 380,418 380,418 380,418 380,418 380,418 380,418 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.36% 13.83% 14.49% 9.03% 4.32% 0.37% -6.02% -
ROE 5.84% 7.40% 10.50% 6.09% 3.33% 0.08% -2.69% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 60.43 58.23 69.19 58.94 61.68 49.12 28.37 65.32%
EPS 5.26 6.51 8.50 4.45 2.27 0.05 -1.77 -
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.81 0.73 0.68 0.66 0.66 22.90%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 57.18 52.93 62.90 53.59 56.07 44.65 25.79 69.78%
EPS 4.98 5.92 7.73 4.04 2.06 0.05 -1.61 -
DPS 0.00 1.36 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.8516 0.80 0.7364 0.6636 0.6182 0.60 0.60 26.21%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.695 0.69 0.38 0.335 0.32 0.175 0.17 -
P/RPS 1.15 1.19 0.55 0.57 0.52 0.36 0.60 54.11%
P/EPS 13.21 10.60 4.47 7.53 14.11 331.21 -9.58 -
EY 7.57 9.44 22.38 13.28 7.09 0.30 -10.44 -
DY 0.00 2.17 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.78 0.47 0.46 0.47 0.27 0.26 105.81%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 23/11/21 25/08/21 31/05/21 23/02/21 24/11/20 25/08/20 -
Price 0.695 0.685 0.39 0.43 0.285 0.205 0.165 -
P/RPS 1.15 1.18 0.56 0.73 0.46 0.42 0.58 57.62%
P/EPS 13.21 10.52 4.59 9.66 12.57 387.99 -9.30 -
EY 7.57 9.51 21.81 10.35 7.96 0.26 -10.75 -
DY 0.00 2.19 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.78 0.48 0.59 0.42 0.31 0.25 111.25%

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