[AYS] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -59.63%
YoY- -83.71%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 118,818 122,909 125,083 128,517 75,671 135,669 182,995 -24.99%
PBT 3,092 5,037 4,580 6,180 15,009 22,408 33,369 -79.49%
Tax -1,020 -1,801 -1,421 -1,837 -4,100 -6,223 -8,457 -75.55%
NP 2,072 3,236 3,159 4,343 10,909 16,185 24,912 -80.91%
-
NP to SH 2,101 3,265 3,188 4,372 10,831 16,128 24,983 -80.77%
-
Tax Rate 32.99% 35.76% 31.03% 29.72% 27.32% 27.77% 25.34% -
Total Cost 116,746 119,673 121,924 124,174 64,762 119,484 158,083 -18.28%
-
Net Worth 0 0 0 6,284,156 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 0 6,284,156 0 0 0 -
NOSH 116,521 113,125 115,110 379,707 377,937 353,018 343,333 -51.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.74% 2.63% 2.53% 3.38% 14.42% 11.93% 13.61% -
ROE 0.00% 0.00% 0.00% 0.07% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 101.97 108.65 34.04 33.85 20.02 38.43 53.30 54.04%
EPS 1.80 2.89 0.87 1.15 2.87 4.57 7.28 -60.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 16.55 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 379,707
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.36 29.34 29.86 30.68 18.06 32.39 43.69 -25.01%
EPS 0.50 0.78 0.76 1.04 2.59 3.85 5.96 -80.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 15.0017 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.305 0.305 0.305 2.47 2.20 2.17 2.13 -
P/RPS 0.30 0.28 0.90 7.30 10.99 5.65 4.00 -82.18%
P/EPS 16.92 10.57 35.16 214.52 76.77 47.50 29.27 -30.58%
EY 5.91 9.46 2.84 0.47 1.30 2.11 3.42 43.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/10/11 20/07/11 03/05/11 23/02/11 30/11/10 27/08/10 01/06/10 -
Price 0.305 0.305 0.305 1.00 2.43 2.32 2.23 -
P/RPS 0.30 0.28 0.90 2.95 12.14 6.04 4.18 -82.70%
P/EPS 16.92 10.57 35.16 86.85 84.79 50.78 30.65 -32.68%
EY 5.91 9.46 2.84 1.15 1.18 1.97 3.26 48.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -

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