[AYS] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -74.38%
YoY- -275.88%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 753,658 722,124 683,819 692,622 768,212 730,468 668,040 8.36%
PBT 28,924 4,631 -10,429 -16,158 -7,779 -7,483 354 1777.90%
Tax -4,352 -932 -694 -538 -1,342 -938 -1,969 69.59%
NP 24,572 3,699 -11,123 -16,696 -9,121 -8,421 -1,615 -
-
NP to SH 19,004 -1,098 -13,990 -18,348 -10,522 -7,237 -872 -
-
Tax Rate 15.05% 20.13% - - - - 556.21% -
Total Cost 729,086 718,425 694,942 709,318 777,333 738,889 669,655 5.82%
-
Net Worth 277,705 258,684 251,075 251,075 258,684 262,488 270,096 1.86%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - 3,804 3,804 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 277,705 258,684 251,075 251,075 258,684 262,488 270,096 1.86%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.26% 0.51% -1.63% -2.41% -1.19% -1.15% -0.24% -
ROE 6.84% -0.42% -5.57% -7.31% -4.07% -2.76% -0.32% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 198.11 189.82 179.75 182.07 201.94 192.02 175.61 8.36%
EPS 5.00 -0.29 -3.68 -4.82 -2.77 -1.90 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.73 0.68 0.66 0.66 0.68 0.69 0.71 1.86%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 180.10 172.57 163.41 165.52 183.58 174.56 159.64 8.36%
EPS 4.54 -0.26 -3.34 -4.38 -2.51 -1.73 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.91 -
NAPS 0.6636 0.6182 0.60 0.60 0.6182 0.6273 0.6455 1.85%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.335 0.32 0.175 0.17 0.135 0.285 0.295 -
P/RPS 0.17 0.17 0.10 0.09 0.07 0.15 0.17 0.00%
P/EPS 6.71 -110.87 -4.76 -3.52 -4.88 -14.98 -128.70 -
EY 14.91 -0.90 -21.01 -28.37 -20.49 -6.68 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 3.51 3.39 -
P/NAPS 0.46 0.47 0.27 0.26 0.20 0.41 0.42 6.24%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 23/02/21 24/11/20 25/08/20 30/06/20 25/02/20 26/11/19 -
Price 0.43 0.285 0.205 0.165 0.17 0.26 0.295 -
P/RPS 0.22 0.15 0.11 0.09 0.08 0.14 0.17 18.73%
P/EPS 8.61 -98.74 -5.57 -3.42 -6.15 -13.67 -128.70 -
EY 11.62 -1.01 -17.94 -29.23 -16.27 -7.32 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 3.85 3.39 -
P/NAPS 0.59 0.42 0.31 0.25 0.25 0.38 0.42 25.40%

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