[AYS] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 97.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Revenue 608,624 552,200 728,122 617,038 0 11,216 195,882 19.87%
PBT 20,020 10,286 19,582 4,960 0 2,286 31,464 -6.97%
Tax -4,394 -3,406 -6,348 -5,326 0 -72 -7,544 -8.27%
NP 15,626 6,880 13,234 -366 0 2,214 23,920 -6.58%
-
NP to SH 15,622 6,832 13,178 -372 0 2,214 23,620 -6.39%
-
Tax Rate 21.95% 33.11% 32.42% 107.38% - 3.15% 23.98% -
Total Cost 592,998 545,320 714,888 617,404 0 9,002 171,962 21.88%
-
Net Worth 216,838 209,229 205,425 159,350 0 0 191,698 1.98%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Div - - 7,608 - - - - -
Div Payout % - - 57.74% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Net Worth 216,838 209,229 205,425 159,350 0 0 191,698 1.98%
NOSH 380,418 380,418 380,418 370,583 195,555 348,317 342,318 1.70%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
NP Margin 2.57% 1.25% 1.82% -0.06% 0.00% 19.74% 12.21% -
ROE 7.20% 3.27% 6.41% -0.23% 0.00% 0.00% 12.32% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 159.99 145.16 191.40 166.50 0.00 3.22 57.22 17.86%
EPS 4.10 1.80 3.46 -0.10 0.00 0.52 6.90 -7.98%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.54 0.43 0.00 0.00 0.56 0.28%
Adjusted Per Share Value based on latest NOSH - 370,583
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 145.29 131.82 173.82 147.30 0.00 2.68 46.76 19.87%
EPS 3.73 1.63 3.15 -0.09 0.00 0.53 5.64 -6.39%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.4995 0.4904 0.3804 0.00 0.00 0.4576 1.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 -
Price 0.265 0.33 0.31 0.34 0.305 2.17 1.88 -
P/RPS 0.17 0.23 0.16 0.20 0.00 67.39 3.29 -37.73%
P/EPS 6.45 18.37 8.95 -338.70 0.00 341.39 27.25 -20.57%
EY 15.50 5.44 11.17 -0.30 0.00 0.29 3.67 25.90%
DY 0.00 0.00 6.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 0.57 0.79 0.00 0.00 3.36 -27.23%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 23/11/15 11/11/14 27/11/13 28/11/12 14/10/11 27/08/10 27/08/09 -
Price 0.245 0.29 0.305 0.31 0.305 2.32 1.90 -
P/RPS 0.15 0.20 0.16 0.19 0.00 72.05 3.32 -39.05%
P/EPS 5.97 16.15 8.80 -308.82 0.00 364.99 27.54 -21.68%
EY 16.76 6.19 11.36 -0.32 0.00 0.27 3.63 27.70%
DY 0.00 0.00 6.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.56 0.72 0.00 0.00 3.39 -28.11%

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