[AYS] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -13.69%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 174,322 131,792 134,509 127,820 108,372 135,520 142,653 3.39%
PBT 27,014 22,177 25,025 23,133 17,304 32,413 36,485 -4.88%
Tax -6,757 -6,665 -7,986 -8,896 -5,198 -10,620 -12,344 -9.54%
NP 20,257 15,512 17,038 14,237 12,105 21,793 24,141 -2.87%
-
NP to SH 14,982 14,925 16,009 13,694 12,112 22,689 24,141 -7.63%
-
Tax Rate 25.01% 30.05% 31.91% 38.46% 30.04% 32.76% 33.83% -
Total Cost 154,065 116,280 117,470 113,582 96,266 113,726 118,512 4.46%
-
Net Worth 184,999 174,585 163,883 154,064 147,400 136,857 150,769 3.46%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 13,706 -
Div Payout % - - - - - - 56.78% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 184,999 174,585 163,883 154,064 147,400 136,857 150,769 3.46%
NOSH 342,591 342,324 334,456 342,366 342,792 68,428 68,531 30.72%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.62% 11.77% 12.67% 11.14% 11.17% 16.08% 16.92% -
ROE 8.10% 8.55% 9.77% 8.89% 8.22% 16.58% 16.01% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 50.88 38.50 40.22 37.33 31.61 198.05 208.16 -20.91%
EPS 4.37 4.36 4.79 4.00 3.53 6.37 35.23 -29.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 0.54 0.51 0.49 0.45 0.43 2.00 2.20 -20.85%
Adjusted Per Share Value based on latest NOSH - 343,823
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 41.61 31.46 32.11 30.51 25.87 32.35 34.05 3.39%
EPS 3.58 3.56 3.82 3.27 2.89 5.42 5.76 -7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.27 -
NAPS 0.4416 0.4168 0.3912 0.3678 0.3519 0.3267 0.3599 3.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.50 2.25 1.68 1.50 1.62 2.80 3.32 -
P/RPS 4.91 5.84 4.18 4.02 5.12 1.41 1.59 20.65%
P/EPS 57.16 51.61 35.10 37.50 45.85 8.44 9.42 35.01%
EY 1.75 1.94 2.85 2.67 2.18 11.84 10.61 -25.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.02 -
P/NAPS 4.63 4.41 3.43 3.33 3.77 1.40 1.51 20.51%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 27/11/06 24/11/05 29/11/04 20/11/03 11/11/02 -
Price 1.83 2.30 1.92 1.37 1.58 2.87 3.28 -
P/RPS 3.60 5.97 4.77 3.67 5.00 1.45 1.58 14.69%
P/EPS 41.84 52.75 40.11 34.25 44.72 8.66 9.31 28.43%
EY 2.39 1.90 2.49 2.92 2.24 11.55 10.74 -22.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.10 -
P/NAPS 3.39 4.51 3.92 3.04 3.67 1.44 1.49 14.66%

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