[AYS] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -44.98%
YoY- -27.37%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 13,736 193,764 135,512 110,148 117,612 115,392 103,696 -28.59%
PBT 6,400 20,912 14,696 12,608 17,484 15,436 13,664 -11.86%
Tax -1,664 -7,672 -3,488 -3,748 -5,444 -5,312 -4,836 -16.28%
NP 4,736 13,240 11,208 8,860 12,040 10,124 8,828 -9.85%
-
NP to SH 4,736 12,128 9,292 8,352 11,500 10,124 8,828 -9.85%
-
Tax Rate 26.00% 36.69% 23.73% 29.73% 31.14% 34.41% 35.39% -
Total Cost 9,000 180,524 124,304 101,288 105,572 105,268 94,868 -32.45%
-
Net Worth 0 190,777 181,057 171,147 158,620 143,651 138,706 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 0 190,777 181,057 171,147 158,620 143,651 138,706 -
NOSH 343,333 340,674 341,617 342,295 330,459 342,027 68,328 30.85%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 34.48% 6.83% 8.27% 8.04% 10.24% 8.77% 8.51% -
ROE 0.00% 6.36% 5.13% 4.88% 7.25% 7.05% 6.36% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.00 56.88 39.67 32.18 35.59 33.74 151.76 -45.43%
EPS 1.16 3.56 2.72 2.44 3.48 2.96 12.92 -33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.56 0.53 0.50 0.48 0.42 2.03 -
Adjusted Per Share Value based on latest NOSH - 342,295
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3.28 46.30 32.38 26.32 28.11 27.58 24.78 -28.60%
EPS 1.13 2.90 2.22 2.00 2.75 2.42 2.11 -9.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4559 0.4327 0.409 0.3791 0.3433 0.3315 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.13 1.70 2.43 1.97 1.38 1.30 2.75 -
P/RPS 53.24 2.99 6.13 6.12 3.88 3.85 1.81 75.65%
P/EPS 154.41 47.75 89.34 80.74 39.66 43.92 21.28 39.11%
EY 0.65 2.09 1.12 1.24 2.52 2.28 4.70 -28.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.04 4.58 3.94 2.88 3.10 1.35 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 01/06/10 01/06/09 30/05/08 28/05/07 29/05/06 30/05/05 27/05/04 -
Price 2.23 1.72 2.47 2.23 1.52 1.20 2.67 -
P/RPS 55.74 3.02 6.23 6.93 4.27 3.56 1.76 77.82%
P/EPS 161.66 48.31 90.81 91.39 43.68 40.54 20.67 40.86%
EY 0.62 2.07 1.10 1.09 2.29 2.47 4.84 -28.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.07 4.66 4.46 3.17 2.86 1.32 -

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