[AYS] QoQ TTM Result on 31-Dec-2019 [#3]

Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -729.93%
YoY- -139.02%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 683,819 692,622 768,212 730,468 668,040 641,693 599,347 9.16%
PBT -10,429 -16,158 -7,779 -7,483 354 14,498 21,127 -
Tax -694 -538 -1,342 -938 -1,969 -4,062 -5,381 -74.37%
NP -11,123 -16,696 -9,121 -8,421 -1,615 10,436 15,746 -
-
NP to SH -13,990 -18,348 -10,522 -7,237 -872 10,432 15,743 -
-
Tax Rate - - - - 556.21% 28.02% 25.47% -
Total Cost 694,942 709,318 777,333 738,889 669,655 631,257 583,601 12.30%
-
Net Worth 251,075 251,075 258,684 262,488 270,096 273,900 273,900 -5.62%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 3,804 3,804 3,804 3,804 -
Div Payout % - - - 0.00% 0.00% 36.47% 24.16% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 251,075 251,075 258,684 262,488 270,096 273,900 273,900 -5.62%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -1.63% -2.41% -1.19% -1.15% -0.24% 1.63% 2.63% -
ROE -5.57% -7.31% -4.07% -2.76% -0.32% 3.81% 5.75% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 179.75 182.07 201.94 192.02 175.61 168.68 157.55 9.15%
EPS -3.68 -4.82 -2.77 -1.90 -0.23 2.74 4.14 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 0.66 0.66 0.68 0.69 0.71 0.72 0.72 -5.62%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 163.24 165.34 183.39 174.38 159.48 153.19 143.08 9.15%
EPS -3.34 -4.38 -2.51 -1.73 -0.21 2.49 3.76 -
DPS 0.00 0.00 0.00 0.91 0.91 0.91 0.91 -
NAPS 0.5994 0.5994 0.6175 0.6266 0.6448 0.6539 0.6539 -5.62%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.175 0.17 0.135 0.285 0.295 0.31 0.33 -
P/RPS 0.10 0.09 0.07 0.15 0.17 0.18 0.21 -38.93%
P/EPS -4.76 -3.52 -4.88 -14.98 -128.70 11.30 7.97 -
EY -21.01 -28.37 -20.49 -6.68 -0.78 8.85 12.54 -
DY 0.00 0.00 0.00 3.51 3.39 3.23 3.03 -
P/NAPS 0.27 0.26 0.20 0.41 0.42 0.43 0.46 -29.82%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 30/06/20 25/02/20 26/11/19 27/08/19 30/05/19 -
Price 0.205 0.165 0.17 0.26 0.295 0.30 0.305 -
P/RPS 0.11 0.09 0.08 0.14 0.17 0.18 0.19 -30.46%
P/EPS -5.57 -3.42 -6.15 -13.67 -128.70 10.94 7.37 -
EY -17.94 -29.23 -16.27 -7.32 -0.78 9.14 13.57 -
DY 0.00 0.00 0.00 3.85 3.39 3.33 3.28 -
P/NAPS 0.31 0.25 0.25 0.38 0.42 0.42 0.42 -18.28%

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