[AYS] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -35.44%
YoY- -32.1%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 125,083 128,517 75,671 135,669 182,995 228,002 216,671 -30.69%
PBT 4,580 6,180 15,009 22,408 33,369 36,997 33,435 -73.45%
Tax -1,421 -1,837 -4,100 -6,223 -8,457 -9,959 -9,373 -71.60%
NP 3,159 4,343 10,909 16,185 24,912 27,038 24,062 -74.20%
-
NP to SH 3,188 4,372 10,831 16,128 24,983 26,831 25,135 -74.78%
-
Tax Rate 31.03% 29.72% 27.32% 27.77% 25.34% 26.92% 28.03% -
Total Cost 121,924 124,174 64,762 119,484 158,083 200,964 192,609 -26.29%
-
Net Worth 0 6,284,156 0 0 0 208,864 198,274 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 11,128 10,244 -
Div Payout % - - - - - 41.47% 40.76% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 0 6,284,156 0 0 0 208,864 198,274 -
NOSH 115,110 379,707 377,937 353,018 343,333 342,400 341,851 -51.63%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.53% 3.38% 14.42% 11.93% 13.61% 11.86% 11.11% -
ROE 0.00% 0.07% 0.00% 0.00% 0.00% 12.85% 12.68% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 34.04 33.85 20.02 38.43 53.30 66.59 63.38 -33.95%
EPS 0.87 1.15 2.87 4.57 7.28 7.84 7.35 -75.92%
DPS 0.00 0.00 0.00 0.00 0.00 3.25 3.00 -
NAPS 0.00 16.55 0.00 0.00 0.00 0.61 0.58 -
Adjusted Per Share Value based on latest NOSH - 353,018
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 29.89 30.71 18.08 32.42 43.73 54.49 51.78 -30.69%
EPS 0.76 1.04 2.59 3.85 5.97 6.41 6.01 -74.83%
DPS 0.00 0.00 0.00 0.00 0.00 2.66 2.45 -
NAPS 0.00 15.0174 0.00 0.00 0.00 0.4991 0.4738 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.305 2.47 2.20 2.17 2.13 2.02 2.08 -
P/RPS 0.90 7.30 10.99 5.65 4.00 3.03 3.28 -57.80%
P/EPS 35.16 214.52 76.77 47.50 29.27 25.78 28.29 15.61%
EY 2.84 0.47 1.30 2.11 3.42 3.88 3.53 -13.50%
DY 0.00 0.00 0.00 0.00 0.00 1.61 1.44 -
P/NAPS 0.00 0.15 0.00 0.00 0.00 3.31 3.59 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 03/05/11 23/02/11 30/11/10 27/08/10 01/06/10 25/02/10 24/11/09 -
Price 0.305 1.00 2.43 2.32 2.23 2.07 2.07 -
P/RPS 0.90 2.95 12.14 6.04 4.18 3.11 3.27 -57.72%
P/EPS 35.16 86.85 84.79 50.78 30.65 26.42 28.15 15.99%
EY 2.84 1.15 1.18 1.97 3.26 3.79 3.55 -13.83%
DY 0.00 0.00 0.00 0.00 0.00 1.57 1.45 -
P/NAPS 0.00 0.06 0.00 0.00 0.00 3.39 3.57 -

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