[AYS] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 31.45%
YoY- 1.26%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 127,820 108,372 135,520 142,653 141,510 118,490 0 -100.00%
PBT 23,133 17,304 32,413 36,485 36,017 29,729 0 -100.00%
Tax -8,896 -5,198 -10,620 -12,344 -12,177 -9,200 0 -100.00%
NP 14,237 12,105 21,793 24,141 23,840 20,529 0 -100.00%
-
NP to SH 13,694 12,112 22,689 24,141 23,840 20,529 0 -100.00%
-
Tax Rate 38.46% 30.04% 32.76% 33.83% 33.81% 30.95% - -
Total Cost 113,582 96,266 113,726 118,512 117,670 97,961 0 -100.00%
-
Net Worth 154,064 147,400 136,857 150,769 134,415 80,885 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 13,706 - - - -
Div Payout % - - - 56.78% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 154,064 147,400 136,857 150,769 134,415 80,885 0 -100.00%
NOSH 342,366 342,792 68,428 68,531 70,007 47,861 38,500 -2.29%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.14% 11.17% 16.08% 16.92% 16.85% 17.33% 0.00% -
ROE 8.89% 8.22% 16.58% 16.01% 17.74% 25.38% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 37.33 31.61 198.05 208.16 202.14 247.57 0.00 -100.00%
EPS 4.00 3.53 6.37 35.23 34.05 42.89 0.00 -100.00%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 2.00 2.20 1.92 1.69 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 68,427
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 30.55 25.90 32.39 34.09 33.82 28.32 0.00 -100.00%
EPS 3.27 2.89 5.42 5.77 5.70 4.91 0.00 -100.00%
DPS 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
NAPS 0.3682 0.3522 0.3271 0.3603 0.3212 0.1933 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.50 1.62 2.80 3.32 2.65 2.77 0.00 -
P/RPS 4.02 5.12 1.41 1.59 1.31 1.12 0.00 -100.00%
P/EPS 37.50 45.85 8.44 9.42 7.78 6.46 0.00 -100.00%
EY 2.67 2.18 11.84 10.61 12.85 15.48 0.00 -100.00%
DY 0.00 0.00 0.00 6.02 0.00 0.00 0.00 -
P/NAPS 3.33 3.77 1.40 1.51 1.38 1.64 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 29/11/04 20/11/03 11/11/02 27/11/01 20/11/00 - -
Price 1.37 1.58 2.87 3.28 3.05 2.70 0.00 -
P/RPS 3.67 5.00 1.45 1.58 1.51 1.09 0.00 -100.00%
P/EPS 34.25 44.72 8.66 9.31 8.96 6.29 0.00 -100.00%
EY 2.92 2.24 11.55 10.74 11.17 15.89 0.00 -100.00%
DY 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 3.04 3.67 1.44 1.49 1.59 1.60 0.00 -100.00%

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