[AYS] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.64%
YoY- -46.62%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 131,792 134,509 127,820 108,372 135,520 142,653 141,510 -1.17%
PBT 22,177 25,025 23,133 17,304 32,413 36,485 36,017 -7.76%
Tax -6,665 -7,986 -8,896 -5,198 -10,620 -12,344 -12,177 -9.55%
NP 15,512 17,038 14,237 12,105 21,793 24,141 23,840 -6.90%
-
NP to SH 14,925 16,009 13,694 12,112 22,689 24,141 23,840 -7.50%
-
Tax Rate 30.05% 31.91% 38.46% 30.04% 32.76% 33.83% 33.81% -
Total Cost 116,280 117,470 113,582 96,266 113,726 118,512 117,670 -0.19%
-
Net Worth 174,585 163,883 154,064 147,400 136,857 150,769 134,415 4.45%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - 13,706 - -
Div Payout % - - - - - 56.78% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 174,585 163,883 154,064 147,400 136,857 150,769 134,415 4.45%
NOSH 342,324 334,456 342,366 342,792 68,428 68,531 70,007 30.26%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.77% 12.67% 11.14% 11.17% 16.08% 16.92% 16.85% -
ROE 8.55% 9.77% 8.89% 8.22% 16.58% 16.01% 17.74% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 38.50 40.22 37.33 31.61 198.05 208.16 202.14 -24.13%
EPS 4.36 4.79 4.00 3.53 6.37 35.23 34.05 -28.99%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 0.51 0.49 0.45 0.43 2.00 2.20 1.92 -19.81%
Adjusted Per Share Value based on latest NOSH - 320,624
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 31.49 32.14 30.55 25.90 32.39 34.09 33.82 -1.18%
EPS 3.57 3.83 3.27 2.89 5.42 5.77 5.70 -7.49%
DPS 0.00 0.00 0.00 0.00 0.00 3.28 0.00 -
NAPS 0.4172 0.3916 0.3682 0.3522 0.3271 0.3603 0.3212 4.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.25 1.68 1.50 1.62 2.80 3.32 2.65 -
P/RPS 5.84 4.18 4.02 5.12 1.41 1.59 1.31 28.27%
P/EPS 51.61 35.10 37.50 45.85 8.44 9.42 7.78 37.05%
EY 1.94 2.85 2.67 2.18 11.84 10.61 12.85 -27.01%
DY 0.00 0.00 0.00 0.00 0.00 6.02 0.00 -
P/NAPS 4.41 3.43 3.33 3.77 1.40 1.51 1.38 21.35%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 24/11/05 29/11/04 20/11/03 11/11/02 27/11/01 -
Price 2.30 1.92 1.37 1.58 2.87 3.28 3.05 -
P/RPS 5.97 4.77 3.67 5.00 1.45 1.58 1.51 25.73%
P/EPS 52.75 40.11 34.25 44.72 8.66 9.31 8.96 34.35%
EY 1.90 2.49 2.92 2.24 11.55 10.74 11.17 -25.55%
DY 0.00 0.00 0.00 0.00 0.00 6.10 0.00 -
P/NAPS 4.51 3.92 3.04 3.67 1.44 1.49 1.59 18.96%

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