[AYS] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 47.93%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 134,509 127,820 108,372 135,520 142,653 141,510 118,490 2.13%
PBT 25,025 23,133 17,304 32,413 36,485 36,017 29,729 -2.82%
Tax -7,986 -8,896 -5,198 -10,620 -12,344 -12,177 -9,200 -2.32%
NP 17,038 14,237 12,105 21,793 24,141 23,840 20,529 -3.05%
-
NP to SH 16,009 13,694 12,112 22,689 24,141 23,840 20,529 -4.05%
-
Tax Rate 31.91% 38.46% 30.04% 32.76% 33.83% 33.81% 30.95% -
Total Cost 117,470 113,582 96,266 113,726 118,512 117,670 97,961 3.07%
-
Net Worth 163,883 154,064 147,400 136,857 150,769 134,415 80,885 12.48%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 13,706 - - -
Div Payout % - - - - 56.78% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 163,883 154,064 147,400 136,857 150,769 134,415 80,885 12.48%
NOSH 334,456 342,366 342,792 68,428 68,531 70,007 47,861 38.24%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.67% 11.14% 11.17% 16.08% 16.92% 16.85% 17.33% -
ROE 9.77% 8.89% 8.22% 16.58% 16.01% 17.74% 25.38% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 40.22 37.33 31.61 198.05 208.16 202.14 247.57 -26.12%
EPS 4.79 4.00 3.53 6.37 35.23 34.05 42.89 -30.59%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 0.49 0.45 0.43 2.00 2.20 1.92 1.69 -18.63%
Adjusted Per Share Value based on latest NOSH - 68,428
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 32.11 30.51 25.87 32.35 34.05 33.78 28.29 2.13%
EPS 3.82 3.27 2.89 5.42 5.76 5.69 4.90 -4.06%
DPS 0.00 0.00 0.00 0.00 3.27 0.00 0.00 -
NAPS 0.3912 0.3678 0.3519 0.3267 0.3599 0.3209 0.1931 12.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.68 1.50 1.62 2.80 3.32 2.65 2.77 -
P/RPS 4.18 4.02 5.12 1.41 1.59 1.31 1.12 24.53%
P/EPS 35.10 37.50 45.85 8.44 9.42 7.78 6.46 32.57%
EY 2.85 2.67 2.18 11.84 10.61 12.85 15.48 -24.56%
DY 0.00 0.00 0.00 0.00 6.02 0.00 0.00 -
P/NAPS 3.43 3.33 3.77 1.40 1.51 1.38 1.64 13.07%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 24/11/05 29/11/04 20/11/03 11/11/02 27/11/01 20/11/00 -
Price 1.92 1.37 1.58 2.87 3.28 3.05 2.70 -
P/RPS 4.77 3.67 5.00 1.45 1.58 1.51 1.09 27.87%
P/EPS 40.11 34.25 44.72 8.66 9.31 8.96 6.29 36.15%
EY 2.49 2.92 2.24 11.55 10.74 11.17 15.89 -26.56%
DY 0.00 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 3.92 3.04 3.67 1.44 1.49 1.59 1.60 16.09%

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