[AYS] YoY Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 51.48%
YoY- -112.56%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,344,080 1,311,716 969,398 589,566 758,352 621,686 559,862 15.70%
PBT 33,932 90,222 166,204 -11,288 5,988 35,560 34,572 -0.31%
Tax -8,930 -23,638 -28,636 -326 -13,598 -8,446 -9,364 -0.78%
NP 25,002 66,584 137,568 -11,614 -7,610 27,114 25,208 -0.13%
-
NP to SH 24,108 59,532 114,246 -13,098 -6,162 27,070 25,172 -0.71%
-
Tax Rate 26.32% 26.20% 17.23% - 227.09% 23.75% 27.09% -
Total Cost 1,319,078 1,245,132 831,830 601,180 765,962 594,572 534,654 16.23%
-
Net Worth 456,119 426,827 334,767 251,075 270,096 270,096 247,271 10.73%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 22,825 - - - - -
Div Payout % - - 19.98% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 456,119 426,827 334,767 251,075 270,096 270,096 247,271 10.73%
NOSH 418,458 418,458 380,418 380,418 380,418 380,418 380,418 1.60%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.86% 5.08% 14.19% -1.97% -1.00% 4.36% 4.50% -
ROE 5.29% 13.95% 34.13% -5.22% -2.28% 10.02% 10.18% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 321.20 313.46 254.82 154.98 199.35 163.42 147.17 13.88%
EPS 5.76 14.22 30.04 -3.44 -1.62 7.12 6.62 -2.29%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.02 0.88 0.66 0.71 0.71 0.65 8.99%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 320.86 313.14 231.42 140.74 181.04 148.41 133.65 15.70%
EPS 5.76 14.21 27.27 -3.13 -1.47 6.46 6.01 -0.70%
DPS 0.00 0.00 5.45 0.00 0.00 0.00 0.00 -
NAPS 1.0889 1.0189 0.7992 0.5994 0.6448 0.6448 0.5903 10.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.395 0.38 0.69 0.175 0.295 0.40 0.50 -
P/RPS 0.12 0.12 0.27 0.11 0.15 0.24 0.34 -15.92%
P/EPS 6.86 2.67 2.30 -5.08 -18.21 5.62 7.56 -1.60%
EY 14.59 37.44 43.52 -19.67 -5.49 17.79 13.23 1.64%
DY 0.00 0.00 8.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.78 0.27 0.42 0.56 0.77 -11.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 23/11/21 24/11/20 26/11/19 23/11/18 20/11/17 -
Price 0.39 0.41 0.685 0.205 0.295 0.37 0.495 -
P/RPS 0.12 0.13 0.27 0.13 0.15 0.23 0.34 -15.92%
P/EPS 6.77 2.88 2.28 -5.95 -18.21 5.20 7.48 -1.64%
EY 14.77 34.70 43.84 -16.80 -5.49 19.23 13.37 1.67%
DY 0.00 0.00 8.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.78 0.31 0.42 0.52 0.76 -11.70%

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