[AYS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.14%
YoY- 62.6%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 530,794 350,889 12,932 216,040 174,322 131,792 134,509 29.85%
PBT 22,104 16,297 4,117 33,434 27,014 22,177 25,025 -2.33%
Tax -6,082 -4,259 -1,089 -8,901 -6,757 -6,665 -7,986 -5.05%
NP 16,021 12,038 3,028 24,533 20,257 15,512 17,038 -1.16%
-
NP to SH 16,030 12,085 3,028 24,361 14,982 14,925 16,009 0.02%
-
Tax Rate 27.52% 26.13% 26.45% 26.62% 25.01% 30.05% 31.91% -
Total Cost 514,773 338,851 9,904 191,506 154,065 116,280 117,470 32.46%
-
Net Worth 124,690 6,016,994 0 198,449 184,999 174,585 163,883 -5.06%
Dividend
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 124,690 6,016,994 0 198,449 184,999 174,585 163,883 -5.06%
NOSH 6,809 363,564 357,972 342,153 342,591 342,324 334,456 -52.34%
Ratio Analysis
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.02% 3.43% 23.41% 11.36% 11.62% 11.77% 12.67% -
ROE 12.86% 0.20% 0.00% 12.28% 8.10% 8.55% 9.77% -
Per Share
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7,794.38 96.51 3.61 63.14 50.88 38.50 40.22 172.44%
EPS 235.40 177.46 0.69 7.12 4.37 4.36 4.79 109.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.31 16.55 0.00 0.58 0.54 0.51 0.49 99.18%
Adjusted Per Share Value based on latest NOSH - 341,851
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 126.71 83.77 3.09 51.57 41.61 31.46 32.11 29.85%
EPS 3.83 2.88 0.72 5.82 3.58 3.56 3.82 0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2977 14.3639 0.00 0.4737 0.4416 0.4168 0.3912 -5.06%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/12/11 30/12/10 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 2.47 2.20 2.08 2.50 2.25 1.68 -
P/RPS 0.00 2.56 60.90 3.29 4.91 5.84 4.18 -
P/EPS 0.00 74.31 260.09 29.21 57.16 51.61 35.10 -
EY 0.00 1.35 0.38 3.42 1.75 1.94 2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.15 0.00 3.59 4.63 4.41 3.43 -62.43%
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/05/12 23/02/11 30/11/10 24/11/09 27/11/08 28/11/07 27/11/06 -
Price 0.31 1.00 2.43 2.07 1.83 2.30 1.92 -
P/RPS 0.00 1.04 67.27 3.28 3.60 5.97 4.77 -
P/EPS 0.00 30.08 287.28 29.07 41.84 52.75 40.11 -
EY 0.00 3.32 0.35 3.44 2.39 1.90 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.06 0.00 3.57 3.39 4.51 3.92 -63.37%

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