[AYS] YoY Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
07-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ--%
YoY- 32.65%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Revenue 548,902 681,284 644,660 530,794 12,932 350,889 216,040 19.41%
PBT 3,933 16,530 10,506 22,104 4,117 16,297 33,434 -33.45%
Tax -2,054 -5,201 -5,025 -6,082 -1,089 -4,259 -8,901 -24.35%
NP 1,878 11,329 5,481 16,021 3,028 12,038 24,533 -38.67%
-
NP to SH 1,838 11,285 5,473 16,030 3,028 12,085 24,361 -38.84%
-
Tax Rate 52.22% 31.46% 47.83% 27.52% 26.45% 26.13% 26.62% -
Total Cost 547,024 669,954 639,178 514,773 9,904 338,851 191,506 22.10%
-
Net Worth 209,229 205,425 167,383 124,690 0 6,016,994 198,449 1.01%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Div - 5,072 5,072 - - - - -
Div Payout % - 44.95% 92.67% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Net Worth 209,229 205,425 167,383 124,690 0 6,016,994 198,449 1.01%
NOSH 380,418 380,418 380,418 6,809 357,972 363,564 342,153 2.03%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
NP Margin 0.34% 1.66% 0.85% 3.02% 23.41% 3.43% 11.36% -
ROE 0.88% 5.49% 3.27% 12.86% 0.00% 0.20% 12.28% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
RPS 144.29 179.09 169.46 7,794.38 3.61 96.51 63.14 17.03%
EPS 0.48 2.96 1.48 235.40 0.69 177.46 7.12 -40.14%
DPS 0.00 1.33 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.44 18.31 0.00 16.55 0.58 -1.00%
Adjusted Per Share Value based on latest NOSH - 6,810
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
RPS 131.04 162.64 153.90 126.71 3.09 83.77 51.57 19.41%
EPS 0.44 2.69 1.31 3.83 0.72 2.88 5.82 -38.82%
DPS 0.00 1.21 1.21 0.00 0.00 0.00 0.00 -
NAPS 0.4995 0.4904 0.3996 0.2977 0.00 14.3639 0.4737 1.01%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/12/10 30/09/09 -
Price 0.27 0.30 0.31 0.31 2.20 2.47 2.08 -
P/RPS 0.19 0.17 0.18 0.00 60.90 2.56 3.29 -41.88%
P/EPS 55.86 10.11 21.55 0.00 260.09 74.31 29.21 13.13%
EY 1.79 9.89 4.64 0.00 0.38 1.35 3.42 -11.59%
DY 0.00 4.44 4.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.70 0.02 0.00 0.15 3.59 -31.54%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Date 17/02/15 24/02/14 04/02/13 07/05/12 30/11/10 23/02/11 24/11/09 -
Price 0.265 0.315 0.30 0.31 2.43 1.00 2.07 -
P/RPS 0.18 0.18 0.18 0.00 67.27 1.04 3.28 -42.44%
P/EPS 54.83 10.62 20.85 0.00 287.28 30.08 29.07 12.83%
EY 1.82 9.42 4.80 0.00 0.35 3.32 3.44 -11.41%
DY 0.00 4.23 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.68 0.02 0.00 0.06 3.57 -31.74%

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