[AYS] YoY Annualized Quarter Result on 31-Mar-2001 [#1]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Annualized Quarter Result
Revenue	103,696	94,036	109,048	100,552	90,652	3.41%
YoY %	10.27%	-13.77%	8.45%	10.92%	-	-
Horiz. %	114.39%	103.73%	120.29%	110.92%	100.00%	-
PBT	13,664	12,632	23,148	21,252	20,048	-9.13%
YoY %	8.17%	-45.43%	8.92%	6.01%	-	-
Horiz. %	68.16%	63.01%	115.46%	106.01%	100.00%	-
Tax	-4,836	-3,852	-9,348	-6,788	-6,320	-6.46%
YoY %	-25.55%	58.79%	-37.71%	-7.41%	-	-
Horiz. %	76.52%	60.95%	147.91%	107.41%	100.00%	-
NP	8,828	8,780	13,800	14,464	13,728	-10.44%
YoY %	0.55%	-36.38%	-4.59%	5.36%	-	-
Horiz. %	64.31%	63.96%	100.52%	105.36%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	8,828	8,780	13,800	14,464	13,728	-10.44%
YoY %	0.55%	-36.38%	-4.59%	5.36%	-	-
Horiz. %	64.31%	63.96%	100.52%	105.36%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	35.39%	30.49%	40.38%	31.94%	31.52%	-
YoY %	16.07%	-24.49%	26.42%	1.33%	-	-
Horiz. %	112.28%	96.73%	128.11%	101.33%	100.00%	-
Total Cost	94,868	85,256	95,248	86,088	76,924	5.37%
YoY %	11.27%	-10.49%	10.64%	11.91%	-	-
Horiz. %	123.33%	110.83%	123.82%	111.91%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	138,706	136,747	130,744	122,398	0	-
YoY %	1.43%	4.59%	6.82%	0.00%	-	-
Horiz. %	113.32%	111.72%	106.82%	100.00%	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	138,706	136,747	130,744	122,398	0	-
YoY %	1.43%	4.59%	6.82%	0.00%	-	-
Horiz. %	113.32%	111.72%	106.82%	100.00%	-	-
NOSH	68,328	68,373	68,452	69,941	70,040	-0.61%
YoY %	-0.07%	-0.12%	-2.13%	-0.14%	-	-
Horiz. %	97.56%	97.62%	97.73%	99.86%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	8.51%	9.34%	12.65%	14.38%	15.14%	-
YoY %	-8.89%	-26.17%	-12.03%	-5.02%	-	-
Horiz. %	56.21%	61.69%	83.55%	94.98%	100.00%	-
ROE	6.36%	6.42%	10.55%	11.82%	0.00%	-
YoY %	-0.93%	-39.15%	-10.74%	0.00%	-	-
Horiz. %	53.81%	54.31%	89.26%	100.00%	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	151.76	137.53	159.30	143.76	129.43	4.05%
YoY %	10.35%	-13.67%	10.81%	11.07%	-	-
Horiz. %	117.25%	106.26%	123.08%	111.07%	100.00%	-
EPS	12.92	12.84	20.16	20.68	19.60	-9.88%
YoY %	0.62%	-36.31%	-2.51%	5.51%	-	-
Horiz. %	65.92%	65.51%	102.86%	105.51%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	2.03	2.00	1.91	1.75	0.00	-
YoY %	1.50%	4.71%	9.14%	0.00%	-	-
Horiz. %	116.00%	114.29%	109.14%	100.00%	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 69,941
RPS	24.78	22.47	26.06	24.03	21.66	3.41%
YoY %	10.28%	-13.78%	8.45%	10.94%	-	-
Horiz. %	114.40%	103.74%	120.31%	110.94%	100.00%	-
EPS	2.11	2.10	3.30	3.46	3.28	-10.43%
YoY %	0.48%	-36.36%	-4.62%	5.49%	-	-
Horiz. %	64.33%	64.02%	100.61%	105.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3315	0.3268	0.3124	0.2925	0.00	-
YoY %	1.44%	4.61%	6.80%	0.00%	-	-
Horiz. %	113.33%	111.73%	106.80%	100.00%	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	-	-
Price	2.75	3.28	3.73	2.04	0.00	-
P/RPS	1.81	2.38	2.34	1.42	0.00	-
YoY %	-23.95%	1.71%	64.79%	0.00%	-	-
Horiz. %	127.46%	167.61%	164.79%	100.00%	-	-
P/EPS	21.28	25.54	18.50	9.86	0.00	-
YoY %	-16.68%	38.05%	87.63%	0.00%	-	-
Horiz. %	215.82%	259.03%	187.63%	100.00%	-	-
EY	4.70	3.91	5.40	10.14	0.00	-
YoY %	20.20%	-27.59%	-46.75%	0.00%	-	-
Horiz. %	46.35%	38.56%	53.25%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.35	1.64	1.95	1.17	0.00	-
YoY %	-17.68%	-15.90%	66.67%	0.00%	-	-
Horiz. %	115.38%	140.17%	166.67%	100.00%	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	27/05/04	29/05/03	30/05/02	23/05/01	-	-
Price	2.67	3.17	3.65	2.49	0.00	-
P/RPS	1.76	2.30	2.29	1.73	0.00	-
YoY %	-23.48%	0.44%	32.37%	0.00%	-	-
Horiz. %	101.73%	132.95%	132.37%	100.00%	-	-
P/EPS	20.67	24.69	18.11	12.04	0.00	-
YoY %	-16.28%	36.33%	50.42%	0.00%	-	-
Horiz. %	171.68%	205.07%	150.42%	100.00%	-	-
EY	4.84	4.05	5.52	8.31	0.00	-
YoY %	19.51%	-26.63%	-33.57%	0.00%	-	-
Horiz. %	58.24%	48.74%	66.43%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.32	1.59	1.91	1.42	0.00	-
YoY %	-16.98%	-16.75%	34.51%	0.00%	-	-
Horiz. %	92.96%	111.97%	134.51%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos