[AYS] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -42.65%
YoY- -36.38%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 117,612 115,392 103,696 94,036 109,048 100,552 90,652 4.43%
PBT 17,484 15,436 13,664 12,632 23,148 21,252 20,048 -2.25%
Tax -5,444 -5,312 -4,836 -3,852 -9,348 -6,788 -6,320 -2.45%
NP 12,040 10,124 8,828 8,780 13,800 14,464 13,728 -2.16%
-
NP to SH 11,500 10,124 8,828 8,780 13,800 14,464 13,728 -2.90%
-
Tax Rate 31.14% 34.41% 35.39% 30.49% 40.38% 31.94% 31.52% -
Total Cost 105,572 105,268 94,868 85,256 95,248 86,088 76,924 5.41%
-
Net Worth 158,620 143,651 138,706 136,747 130,744 122,398 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 158,620 143,651 138,706 136,747 130,744 122,398 0 -
NOSH 330,459 342,027 68,328 68,373 68,452 69,941 70,040 29.49%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.24% 8.77% 8.51% 9.34% 12.65% 14.38% 15.14% -
ROE 7.25% 7.05% 6.36% 6.42% 10.55% 11.82% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 35.59 33.74 151.76 137.53 159.30 143.76 129.43 -19.35%
EPS 3.48 2.96 12.92 12.84 20.16 20.68 19.60 -25.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.42 2.03 2.00 1.91 1.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 68,373
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 28.08 27.55 24.75 22.45 26.03 24.00 21.64 4.43%
EPS 2.75 2.42 2.11 2.10 3.29 3.45 3.28 -2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3787 0.3429 0.3311 0.3264 0.3121 0.2922 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 1.38 1.30 2.75 3.28 3.73 2.04 0.00 -
P/RPS 3.88 3.85 1.81 2.38 2.34 1.42 0.00 -
P/EPS 39.66 43.92 21.28 25.54 18.50 9.86 0.00 -
EY 2.52 2.28 4.70 3.91 5.40 10.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 3.10 1.35 1.64 1.95 1.17 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 30/05/05 27/05/04 29/05/03 30/05/02 23/05/01 - -
Price 1.52 1.20 2.67 3.17 3.65 2.49 0.00 -
P/RPS 4.27 3.56 1.76 2.30 2.29 1.73 0.00 -
P/EPS 43.68 40.54 20.67 24.69 18.11 12.04 0.00 -
EY 2.29 2.47 4.84 4.05 5.52 8.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 2.86 1.32 1.59 1.91 1.42 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