[AYS] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 299.11%
YoY- -55.74%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 681,284 644,660 530,794 350,889 216,040 174,322 131,792 30.02%
PBT 16,530 10,506 22,104 16,297 33,434 27,014 22,177 -4.58%
Tax -5,201 -5,025 -6,082 -4,259 -8,901 -6,757 -6,665 -3.88%
NP 11,329 5,481 16,021 12,038 24,533 20,257 15,512 -4.89%
-
NP to SH 11,285 5,473 16,030 12,085 24,361 14,982 14,925 -4.36%
-
Tax Rate 31.46% 47.83% 27.52% 26.13% 26.62% 25.01% 30.05% -
Total Cost 669,954 639,178 514,773 338,851 191,506 154,065 116,280 32.29%
-
Net Worth 205,425 167,383 124,690 6,016,994 198,449 184,999 174,585 2.63%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Div 5,072 5,072 - - - - - -
Div Payout % 44.95% 92.67% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 205,425 167,383 124,690 6,016,994 198,449 184,999 174,585 2.63%
NOSH 380,418 380,418 6,809 363,564 342,153 342,591 342,324 1.70%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.66% 0.85% 3.02% 3.43% 11.36% 11.62% 11.77% -
ROE 5.49% 3.27% 12.86% 0.20% 12.28% 8.10% 8.55% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 179.09 169.46 7,794.38 96.51 63.14 50.88 38.50 27.84%
EPS 2.96 1.48 235.40 177.46 7.12 4.37 4.36 -6.00%
DPS 1.33 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.44 18.31 16.55 0.58 0.54 0.51 0.91%
Adjusted Per Share Value based on latest NOSH - 379,707
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 162.64 153.90 126.71 83.77 51.57 41.61 31.46 30.02%
EPS 2.69 1.31 3.83 2.88 5.82 3.58 3.56 -4.37%
DPS 1.21 1.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4904 0.3996 0.2977 14.3639 0.4737 0.4416 0.4168 2.63%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 -
Price 0.30 0.31 0.31 2.47 2.08 2.50 2.25 -
P/RPS 0.17 0.18 0.00 2.56 3.29 4.91 5.84 -43.17%
P/EPS 10.11 21.55 0.00 74.31 29.21 57.16 51.61 -22.93%
EY 9.89 4.64 0.00 1.35 3.42 1.75 1.94 29.73%
DY 4.44 4.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.02 0.15 3.59 4.63 4.41 -28.09%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Date 24/02/14 04/02/13 07/05/12 23/02/11 24/11/09 27/11/08 28/11/07 -
Price 0.315 0.30 0.31 1.00 2.07 1.83 2.30 -
P/RPS 0.18 0.18 0.00 1.04 3.28 3.60 5.97 -42.85%
P/EPS 10.62 20.85 0.00 30.08 29.07 41.84 52.75 -22.59%
EY 9.42 4.80 0.00 3.32 3.44 2.39 1.90 29.15%
DY 4.23 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.02 0.06 3.57 3.39 4.51 -27.94%

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