[AYS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
01-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -6.89%
YoY- 32.82%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 128,517 75,671 135,669 182,995 228,002 216,671 208,122 -27.42%
PBT 6,180 15,009 22,408 33,369 36,997 33,435 33,404 -67.43%
Tax -1,837 -4,100 -6,223 -8,457 -9,959 -9,373 -7,944 -62.22%
NP 4,343 10,909 16,185 24,912 27,038 24,062 25,460 -69.14%
-
NP to SH 4,372 10,831 16,128 24,983 26,831 25,135 23,753 -67.54%
-
Tax Rate 29.72% 27.32% 27.77% 25.34% 26.92% 28.03% 23.78% -
Total Cost 124,174 64,762 119,484 158,083 200,964 192,609 182,662 -22.63%
-
Net Worth 6,284,156 0 0 0 208,864 198,274 192,018 916.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 11,128 10,244 10,244 -
Div Payout % - - - - 41.47% 40.76% 43.13% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 6,284,156 0 0 0 208,864 198,274 192,018 916.66%
NOSH 379,707 377,937 353,018 343,333 342,400 341,851 342,890 7.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.38% 14.42% 11.93% 13.61% 11.86% 11.11% 12.23% -
ROE 0.07% 0.00% 0.00% 0.00% 12.85% 12.68% 12.37% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 33.85 20.02 38.43 53.30 66.59 63.38 60.70 -32.17%
EPS 1.15 2.87 4.57 7.28 7.84 7.35 6.93 -69.70%
DPS 0.00 0.00 0.00 0.00 3.25 3.00 3.00 -
NAPS 16.55 0.00 0.00 0.00 0.61 0.58 0.56 850.00%
Adjusted Per Share Value based on latest NOSH - 343,333
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.68 18.06 32.39 43.69 54.43 51.72 49.68 -27.41%
EPS 1.04 2.59 3.85 5.96 6.41 6.00 5.67 -67.61%
DPS 0.00 0.00 0.00 0.00 2.66 2.45 2.45 -
NAPS 15.0017 0.00 0.00 0.00 0.4986 0.4733 0.4584 916.64%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.47 2.20 2.17 2.13 2.02 2.08 1.88 -
P/RPS 7.30 10.99 5.65 4.00 3.03 3.28 3.10 76.72%
P/EPS 214.52 76.77 47.50 29.27 25.78 28.29 27.14 295.30%
EY 0.47 1.30 2.11 3.42 3.88 3.53 3.68 -74.54%
DY 0.00 0.00 0.00 0.00 1.61 1.44 1.60 -
P/NAPS 0.15 0.00 0.00 0.00 3.31 3.59 3.36 -87.34%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 30/11/10 27/08/10 01/06/10 25/02/10 24/11/09 27/08/09 -
Price 1.00 2.43 2.32 2.23 2.07 2.07 1.90 -
P/RPS 2.95 12.14 6.04 4.18 3.11 3.27 3.13 -3.86%
P/EPS 86.85 84.79 50.78 30.65 26.42 28.15 27.43 115.17%
EY 1.15 1.18 1.97 3.26 3.79 3.55 3.65 -53.60%
DY 0.00 0.00 0.00 0.00 1.57 1.45 1.58 -
P/NAPS 0.06 0.00 0.00 0.00 3.39 3.57 3.39 -93.15%

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