[AYS] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 43.88%
YoY- -17.19%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 125,752 133,612 130,608 110,626 117,192 124,774 128,056 -0.30%
PBT 21,090 25,666 24,436 18,642 21,074 28,076 31,268 -6.34%
Tax -5,914 -7,914 -7,646 -5,940 -5,736 -9,710 -10,580 -9.23%
NP 15,176 17,752 16,790 12,702 15,338 18,366 20,688 -5.03%
-
NP to SH 14,660 17,008 15,866 12,702 15,338 18,366 20,688 -5.57%
-
Tax Rate 28.04% 30.83% 31.29% 31.86% 27.22% 34.58% 33.84% -
Total Cost 110,576 115,860 113,818 97,924 101,854 106,408 107,368 0.49%
-
Net Worth 171,261 158,829 150,453 143,409 136,857 137,470 126,675 5.15%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 171,261 158,829 150,453 143,409 136,857 137,470 126,675 5.15%
NOSH 342,523 330,894 341,939 341,451 68,428 68,735 69,986 30.28%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.07% 13.29% 12.86% 11.48% 13.09% 14.72% 16.16% -
ROE 8.56% 10.71% 10.55% 8.86% 11.21% 13.36% 16.33% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 36.71 40.38 38.20 32.40 171.26 181.53 182.97 -23.47%
EPS 4.28 5.14 4.64 3.72 4.48 26.72 29.56 -27.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.44 0.42 2.00 2.00 1.81 -19.29%
Adjusted Per Share Value based on latest NOSH - 342,479
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 30.02 31.90 31.18 26.41 27.98 29.79 30.57 -0.30%
EPS 3.50 4.06 3.79 3.03 3.66 4.38 4.94 -5.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4088 0.3792 0.3592 0.3424 0.3267 0.3282 0.3024 5.15%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.25 1.75 1.38 2.03 3.13 3.32 2.42 -
P/RPS 6.13 4.33 3.61 6.27 1.83 1.83 1.32 29.15%
P/EPS 52.57 34.05 29.74 54.57 13.96 12.43 8.19 36.30%
EY 1.90 2.94 3.36 1.83 7.16 8.05 12.21 -26.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 3.65 3.14 4.83 1.57 1.66 1.34 22.36%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 25/08/05 30/08/04 29/08/03 01/10/02 28/08/01 -
Price 2.18 1.65 1.53 1.77 3.03 3.33 3.07 -
P/RPS 5.94 4.09 4.01 5.46 1.77 1.83 1.68 23.41%
P/EPS 50.93 32.10 32.97 47.58 13.52 12.46 10.39 30.31%
EY 1.96 3.12 3.03 2.10 7.40 8.02 9.63 -23.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 3.44 3.48 4.21 1.52 1.67 1.70 16.98%

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