[AYS] YoY Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -13.47%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,272,080 1,188,844 1,408,684 1,052,796 431,736 734,096 564,712 14.47%
PBT -33,508 49,944 137,708 186,852 -25,500 8,016 34,532 -
Tax -1,500 -10,236 -38,028 -34,252 -476 -3,692 -8,968 -25.75%
NP -35,008 39,708 99,680 152,600 -25,976 4,324 25,564 -
-
NP to SH -24,376 36,652 87,764 129,416 -26,996 4,308 25,552 -
-
Tax Rate - 20.49% 27.61% 18.33% - 46.06% 25.97% -
Total Cost 1,307,088 1,149,136 1,309,004 900,196 457,712 729,772 539,148 15.88%
-
Net Worth 451,935 451,935 418,458 308,138 251,075 273,900 266,292 9.20%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - 22,825 - - - -
Div Payout % - - - 17.64% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 451,935 451,935 418,458 308,138 251,075 273,900 266,292 9.20%
NOSH 418,458 418,458 418,458 380,418 380,418 380,418 380,418 1.59%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.75% 3.34% 7.08% 14.49% -6.02% 0.59% 4.53% -
ROE -5.39% 8.11% 20.97% 42.00% -10.75% 1.57% 9.60% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 303.99 284.10 336.64 276.75 113.49 192.97 148.45 12.67%
EPS -5.84 8.76 20.96 34.00 -7.08 1.12 6.72 -
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.00 0.81 0.66 0.72 0.70 7.48%
Adjusted Per Share Value based on latest NOSH - 418,458
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 303.67 283.80 336.29 251.33 103.07 175.25 134.81 14.47%
EPS -5.82 8.75 20.95 30.89 -6.44 1.03 6.10 -
DPS 0.00 0.00 0.00 5.45 0.00 0.00 0.00 -
NAPS 1.0789 1.0789 0.999 0.7356 0.5994 0.6539 0.6357 9.20%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.395 0.375 0.49 0.38 0.17 0.31 0.39 -
P/RPS 0.13 0.13 0.15 0.14 0.15 0.16 0.26 -10.90%
P/EPS -6.78 4.28 2.34 1.12 -2.40 27.37 5.81 -
EY -14.75 23.36 42.80 89.52 -41.74 3.65 17.22 -
DY 0.00 0.00 0.00 15.79 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.49 0.47 0.26 0.43 0.56 -6.66%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 22/08/23 23/08/22 25/08/21 25/08/20 27/08/19 29/08/18 -
Price 0.385 0.425 0.455 0.39 0.165 0.30 0.395 -
P/RPS 0.13 0.15 0.14 0.14 0.15 0.16 0.27 -11.45%
P/EPS -6.61 4.85 2.17 1.15 -2.33 26.49 5.88 -
EY -15.13 20.61 46.09 87.23 -43.01 3.77 17.00 -
DY 0.00 0.00 0.00 15.38 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.46 0.48 0.25 0.42 0.56 -7.09%

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