[AYS] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -53.25%
YoY- -90.63%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 728,122 617,038 0 11,216 195,882 150,404 125,752 32.39%
PBT 19,582 4,960 0 2,286 31,464 21,896 21,090 -1.17%
Tax -6,348 -5,326 0 -72 -7,544 -7,186 -5,914 1.13%
NP 13,234 -366 0 2,214 23,920 14,710 15,176 -2.16%
-
NP to SH 13,178 -372 0 2,214 23,620 12,316 14,660 -1.68%
-
Tax Rate 32.42% 107.38% - 3.15% 23.98% 32.82% 28.04% -
Total Cost 714,888 617,404 0 9,002 171,962 135,694 110,576 34.75%
-
Net Worth 205,425 159,350 0 0 191,698 177,897 171,261 2.94%
Dividend
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 7,608 - - - - - - -
Div Payout % 57.74% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 205,425 159,350 0 0 191,698 177,897 171,261 2.94%
NOSH 380,418 370,583 195,555 348,317 342,318 342,111 342,523 1.69%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.82% -0.06% 0.00% 19.74% 12.21% 9.78% 12.07% -
ROE 6.41% -0.23% 0.00% 0.00% 12.32% 6.92% 8.56% -
Per Share
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 191.40 166.50 0.00 3.22 57.22 43.96 36.71 30.19%
EPS 3.46 -0.10 0.00 0.52 6.90 3.60 4.28 -3.34%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.43 0.00 0.00 0.56 0.52 0.50 1.23%
Adjusted Per Share Value based on latest NOSH - 353,018
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 173.82 147.30 0.00 2.68 46.76 35.90 30.02 32.39%
EPS 3.15 -0.09 0.00 0.53 5.64 2.94 3.50 -1.66%
DPS 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4904 0.3804 0.00 0.00 0.4576 0.4247 0.4088 2.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.31 0.34 0.305 2.17 1.88 2.30 2.25 -
P/RPS 0.16 0.20 0.00 67.39 3.29 5.23 6.13 -44.15%
P/EPS 8.95 -338.70 0.00 341.39 27.25 63.89 52.57 -24.64%
EY 11.17 -0.30 0.00 0.29 3.67 1.57 1.90 32.72%
DY 6.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 0.00 0.00 3.36 4.42 4.50 -28.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/11/13 28/11/12 14/10/11 27/08/10 27/08/09 29/08/08 28/08/07 -
Price 0.305 0.31 0.305 2.32 1.90 2.32 2.18 -
P/RPS 0.16 0.19 0.00 72.05 3.32 5.28 5.94 -43.87%
P/EPS 8.80 -308.82 0.00 364.99 27.54 64.44 50.93 -24.46%
EY 11.36 -0.32 0.00 0.27 3.63 1.55 1.96 32.41%
DY 6.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.00 0.00 3.39 4.46 4.36 -27.96%

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