[AYS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -32.84%
YoY- -56.91%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 122,909 125,083 128,517 75,671 135,669 182,995 228,002 -33.83%
PBT 5,037 4,580 6,180 15,009 22,408 33,369 36,997 -73.63%
Tax -1,801 -1,421 -1,837 -4,100 -6,223 -8,457 -9,959 -68.12%
NP 3,236 3,159 4,343 10,909 16,185 24,912 27,038 -75.80%
-
NP to SH 3,265 3,188 4,372 10,831 16,128 24,983 26,831 -75.53%
-
Tax Rate 35.76% 31.03% 29.72% 27.32% 27.77% 25.34% 26.92% -
Total Cost 119,673 121,924 124,174 64,762 119,484 158,083 200,964 -29.28%
-
Net Worth 0 0 6,284,156 0 0 0 208,864 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 11,128 -
Div Payout % - - - - - - 41.47% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 0 6,284,156 0 0 0 208,864 -
NOSH 113,125 115,110 379,707 377,937 353,018 343,333 342,400 -52.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.63% 2.53% 3.38% 14.42% 11.93% 13.61% 11.86% -
ROE 0.00% 0.00% 0.07% 0.00% 0.00% 0.00% 12.85% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 108.65 34.04 33.85 20.02 38.43 53.30 66.59 38.71%
EPS 2.89 0.87 1.15 2.87 4.57 7.28 7.84 -48.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.25 -
NAPS 0.00 0.00 16.55 0.00 0.00 0.00 0.61 -
Adjusted Per Share Value based on latest NOSH - 377,937
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 29.34 29.86 30.68 18.06 32.39 43.69 54.43 -33.84%
EPS 0.78 0.76 1.04 2.59 3.85 5.96 6.41 -75.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.66 -
NAPS 0.00 0.00 15.0017 0.00 0.00 0.00 0.4986 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.305 0.305 2.47 2.20 2.17 2.13 2.02 -
P/RPS 0.28 0.90 7.30 10.99 5.65 4.00 3.03 -79.64%
P/EPS 10.57 35.16 214.52 76.77 47.50 29.27 25.78 -44.89%
EY 9.46 2.84 0.47 1.30 2.11 3.42 3.88 81.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.00 0.00 0.15 0.00 0.00 0.00 3.31 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 20/07/11 03/05/11 23/02/11 30/11/10 27/08/10 01/06/10 25/02/10 -
Price 0.305 0.305 1.00 2.43 2.32 2.23 2.07 -
P/RPS 0.28 0.90 2.95 12.14 6.04 4.18 3.11 -80.00%
P/EPS 10.57 35.16 86.85 84.79 50.78 30.65 26.42 -45.79%
EY 9.46 2.84 1.15 1.18 1.97 3.26 3.79 84.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
P/NAPS 0.00 0.00 0.06 0.00 0.00 0.00 3.39 -

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