[AYS] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 47.9%
YoY- 7.2%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 195,882 150,404 125,752 133,612 130,608 110,626 117,192 8.93%
PBT 31,464 21,896 21,090 25,666 24,436 18,642 21,074 6.90%
Tax -7,544 -7,186 -5,914 -7,914 -7,646 -5,940 -5,736 4.66%
NP 23,920 14,710 15,176 17,752 16,790 12,702 15,338 7.68%
-
NP to SH 23,620 12,316 14,660 17,008 15,866 12,702 15,338 7.45%
-
Tax Rate 23.98% 32.82% 28.04% 30.83% 31.29% 31.86% 27.22% -
Total Cost 171,962 135,694 110,576 115,860 113,818 97,924 101,854 9.11%
-
Net Worth 191,698 177,897 171,261 158,829 150,453 143,409 136,857 5.77%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 191,698 177,897 171,261 158,829 150,453 143,409 136,857 5.77%
NOSH 342,318 342,111 342,523 330,894 341,939 341,451 68,428 30.74%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.21% 9.78% 12.07% 13.29% 12.86% 11.48% 13.09% -
ROE 12.32% 6.92% 8.56% 10.71% 10.55% 8.86% 11.21% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 57.22 43.96 36.71 40.38 38.20 32.40 171.26 -16.68%
EPS 6.90 3.60 4.28 5.14 4.64 3.72 4.48 7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.52 0.50 0.48 0.44 0.42 2.00 -19.10%
Adjusted Per Share Value based on latest NOSH - 333,076
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 46.76 35.90 30.02 31.90 31.18 26.41 27.98 8.92%
EPS 5.64 2.94 3.50 4.06 3.79 3.03 3.66 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4576 0.4247 0.4088 0.3792 0.3592 0.3424 0.3267 5.77%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.88 2.30 2.25 1.75 1.38 2.03 3.13 -
P/RPS 3.29 5.23 6.13 4.33 3.61 6.27 1.83 10.26%
P/EPS 27.25 63.89 52.57 34.05 29.74 54.57 13.96 11.78%
EY 3.67 1.57 1.90 2.94 3.36 1.83 7.16 -10.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 4.42 4.50 3.65 3.14 4.83 1.57 13.50%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 28/08/07 29/08/06 25/08/05 30/08/04 29/08/03 -
Price 1.90 2.32 2.18 1.65 1.53 1.77 3.03 -
P/RPS 3.32 5.28 5.94 4.09 4.01 5.46 1.77 11.04%
P/EPS 27.54 64.44 50.93 32.10 32.97 47.58 13.52 12.57%
EY 3.63 1.55 1.96 3.12 3.03 2.10 7.40 -11.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 4.46 4.36 3.44 3.48 4.21 1.52 14.28%

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