[AYS] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
11-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 37.85%
YoY- -48.16%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 559,862 543,278 608,624 552,200 728,122 617,038 0 -
PBT 34,572 43,202 20,020 10,286 19,582 4,960 0 -
Tax -9,364 -11,210 -4,394 -3,406 -6,348 -5,326 0 -
NP 25,208 31,992 15,626 6,880 13,234 -366 0 -
-
NP to SH 25,172 31,954 15,622 6,832 13,178 -372 0 -
-
Tax Rate 27.09% 25.95% 21.95% 33.11% 32.42% 107.38% - -
Total Cost 534,654 511,286 592,998 545,320 714,888 617,404 0 -
-
Net Worth 247,271 232,054 216,838 209,229 205,425 159,350 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 11,412 - - 7,608 - - -
Div Payout % - 35.72% - - 57.74% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 247,271 232,054 216,838 209,229 205,425 159,350 0 -
NOSH 380,418 380,418 380,418 380,418 380,418 370,583 195,555 11.71%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.50% 5.89% 2.57% 1.25% 1.82% -0.06% 0.00% -
ROE 10.18% 13.77% 7.20% 3.27% 6.41% -0.23% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 147.17 142.81 159.99 145.16 191.40 166.50 0.00 -
EPS 6.62 8.40 4.10 1.80 3.46 -0.10 0.00 -
DPS 0.00 3.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.65 0.61 0.57 0.55 0.54 0.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 133.79 129.83 145.44 131.96 174.00 147.45 0.00 -
EPS 6.02 7.64 3.73 1.63 3.15 -0.09 0.00 -
DPS 0.00 2.73 0.00 0.00 1.82 0.00 0.00 -
NAPS 0.5909 0.5545 0.5182 0.50 0.4909 0.3808 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.50 0.365 0.265 0.33 0.31 0.34 0.305 -
P/RPS 0.34 0.26 0.17 0.23 0.16 0.20 0.00 -
P/EPS 7.56 4.35 6.45 18.37 8.95 -338.70 0.00 -
EY 13.23 23.01 15.50 5.44 11.17 -0.30 0.00 -
DY 0.00 8.22 0.00 0.00 6.45 0.00 0.00 -
P/NAPS 0.77 0.60 0.46 0.60 0.57 0.79 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 22/11/16 23/11/15 11/11/14 27/11/13 28/11/12 14/10/11 -
Price 0.495 0.345 0.245 0.29 0.305 0.31 0.305 -
P/RPS 0.34 0.24 0.15 0.20 0.16 0.19 0.00 -
P/EPS 7.48 4.11 5.97 16.15 8.80 -308.82 0.00 -
EY 13.37 24.35 16.76 6.19 11.36 -0.32 0.00 -
DY 0.00 8.70 0.00 0.00 6.56 0.00 0.00 -
P/NAPS 0.76 0.57 0.43 0.53 0.56 0.72 0.00 -

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