[AYS] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 21.65%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 350,889 12,932 216,040 174,322 131,792 134,509 127,820 21.18%
PBT 16,297 4,117 33,434 27,014 22,177 25,025 23,133 -6.44%
Tax -4,259 -1,089 -8,901 -6,757 -6,665 -7,986 -8,896 -13.07%
NP 12,038 3,028 24,533 20,257 15,512 17,038 14,237 -3.14%
-
NP to SH 12,085 3,028 24,361 14,982 14,925 16,009 13,694 -2.35%
-
Tax Rate 26.13% 26.45% 26.62% 25.01% 30.05% 31.91% 38.46% -
Total Cost 338,851 9,904 191,506 154,065 116,280 117,470 113,582 23.12%
-
Net Worth 6,016,994 0 198,449 184,999 174,585 163,883 154,064 100.86%
Dividend
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 6,016,994 0 198,449 184,999 174,585 163,883 154,064 100.86%
NOSH 363,564 357,972 342,153 342,591 342,324 334,456 342,366 1.14%
Ratio Analysis
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.43% 23.41% 11.36% 11.62% 11.77% 12.67% 11.14% -
ROE 0.20% 0.00% 12.28% 8.10% 8.55% 9.77% 8.89% -
Per Share
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 96.51 3.61 63.14 50.88 38.50 40.22 37.33 19.81%
EPS 177.46 0.69 7.12 4.37 4.36 4.79 4.00 105.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.55 0.00 0.58 0.54 0.51 0.49 0.45 98.57%
Adjusted Per Share Value based on latest NOSH - 343,175
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 83.77 3.09 51.57 41.61 31.46 32.11 30.51 21.19%
EPS 2.88 0.72 5.82 3.58 3.56 3.82 3.27 -2.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.3639 0.00 0.4737 0.4416 0.4168 0.3912 0.3678 100.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/12/10 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.47 2.20 2.08 2.50 2.25 1.68 1.50 -
P/RPS 2.56 60.90 3.29 4.91 5.84 4.18 4.02 -8.22%
P/EPS 74.31 260.09 29.21 57.16 51.61 35.10 37.50 13.89%
EY 1.35 0.38 3.42 1.75 1.94 2.85 2.67 -12.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.00 3.59 4.63 4.41 3.43 3.33 -44.56%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/02/11 30/11/10 24/11/09 27/11/08 28/11/07 27/11/06 24/11/05 -
Price 1.00 2.43 2.07 1.83 2.30 1.92 1.37 -
P/RPS 1.04 67.27 3.28 3.60 5.97 4.77 3.67 -21.33%
P/EPS 30.08 287.28 29.07 41.84 52.75 40.11 34.25 -2.44%
EY 3.32 0.35 3.44 2.39 1.90 2.49 2.92 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 3.57 3.39 4.51 3.92 3.04 -52.62%

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