[AYS] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -60.39%
YoY- 0.55%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 110,148 117,612 115,392 103,696 94,036 109,048 100,552 1.53%
PBT 12,608 17,484 15,436 13,664 12,632 23,148 21,252 -8.33%
Tax -3,748 -5,444 -5,312 -4,836 -3,852 -9,348 -6,788 -9.42%
NP 8,860 12,040 10,124 8,828 8,780 13,800 14,464 -7.84%
-
NP to SH 8,352 11,500 10,124 8,828 8,780 13,800 14,464 -8.74%
-
Tax Rate 29.73% 31.14% 34.41% 35.39% 30.49% 40.38% 31.94% -
Total Cost 101,288 105,572 105,268 94,868 85,256 95,248 86,088 2.74%
-
Net Worth 171,147 158,620 143,651 138,706 136,747 130,744 122,398 5.74%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 171,147 158,620 143,651 138,706 136,747 130,744 122,398 5.74%
NOSH 342,295 330,459 342,027 68,328 68,373 68,452 69,941 30.28%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.04% 10.24% 8.77% 8.51% 9.34% 12.65% 14.38% -
ROE 4.88% 7.25% 7.05% 6.36% 6.42% 10.55% 11.82% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 32.18 35.59 33.74 151.76 137.53 159.30 143.76 -22.06%
EPS 2.44 3.48 2.96 12.92 12.84 20.16 20.68 -29.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.42 2.03 2.00 1.91 1.75 -18.83%
Adjusted Per Share Value based on latest NOSH - 68,328
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.29 28.08 27.55 24.75 22.45 26.03 24.00 1.52%
EPS 1.99 2.75 2.42 2.11 2.10 3.29 3.45 -8.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4086 0.3787 0.3429 0.3311 0.3264 0.3121 0.2922 5.74%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.97 1.38 1.30 2.75 3.28 3.73 2.04 -
P/RPS 6.12 3.88 3.85 1.81 2.38 2.34 1.42 27.55%
P/EPS 80.74 39.66 43.92 21.28 25.54 18.50 9.86 41.94%
EY 1.24 2.52 2.28 4.70 3.91 5.40 10.14 -29.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 2.88 3.10 1.35 1.64 1.95 1.17 22.41%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 30/05/05 27/05/04 29/05/03 30/05/02 23/05/01 -
Price 2.23 1.52 1.20 2.67 3.17 3.65 2.49 -
P/RPS 6.93 4.27 3.56 1.76 2.30 2.29 1.73 26.00%
P/EPS 91.39 43.68 40.54 20.67 24.69 18.11 12.04 40.16%
EY 1.09 2.29 2.47 4.84 4.05 5.52 8.31 -28.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.46 3.17 2.86 1.32 1.59 1.91 1.42 21.00%

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