[AYS] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
01-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.66%
YoY- -60.95%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 767,440 586,232 0 13,736 193,764 135,512 110,148 36.39%
PBT 29,032 -11,540 0 6,400 20,912 14,696 12,608 14.26%
Tax -10,068 -4,704 0 -1,664 -7,672 -3,488 -3,748 17.11%
NP 18,964 -16,244 0 4,736 13,240 11,208 8,860 12.93%
-
NP to SH 18,908 -16,284 0 4,736 12,128 9,292 8,352 13.95%
-
Tax Rate 34.68% - - 26.00% 36.69% 23.73% 29.73% -
Total Cost 748,476 602,476 0 9,000 180,524 124,304 101,288 37.68%
-
Net Worth 201,621 155,644 0 0 190,777 181,057 171,147 2.65%
Dividend
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 201,621 155,644 0 0 190,777 181,057 171,147 2.65%
NOSH 380,418 370,583 236,363 343,333 340,674 341,617 342,295 1.70%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.47% -2.77% 0.00% 34.48% 6.83% 8.27% 8.04% -
ROE 9.38% -10.46% 0.00% 0.00% 6.36% 5.13% 4.88% -
Per Share
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 201.74 158.19 0.00 4.00 56.88 39.67 32.18 34.10%
EPS 4.96 -4.40 0.00 1.16 3.56 2.72 2.44 12.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.42 0.00 0.00 0.56 0.53 0.50 0.93%
Adjusted Per Share Value based on latest NOSH - 343,333
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 183.21 139.95 0.00 3.28 46.26 32.35 26.29 36.39%
EPS 4.51 -3.89 0.00 1.13 2.90 2.22 1.99 13.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4813 0.3716 0.00 0.00 0.4554 0.4322 0.4086 2.65%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.315 0.43 0.305 2.13 1.70 2.43 1.97 -
P/RPS 0.16 0.27 0.00 53.24 2.99 6.13 6.12 -44.15%
P/EPS 6.34 -9.79 0.00 154.41 47.75 89.34 80.74 -33.42%
EY 15.78 -10.22 0.00 0.65 2.09 1.12 1.24 50.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.02 0.00 0.00 3.04 4.58 3.94 -26.18%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/08/13 29/08/12 20/07/11 01/06/10 01/06/09 30/05/08 28/05/07 -
Price 0.29 0.36 0.305 2.23 1.72 2.47 2.23 -
P/RPS 0.14 0.23 0.00 55.74 3.02 6.23 6.93 -46.41%
P/EPS 5.83 -8.19 0.00 161.66 48.31 90.81 91.39 -35.59%
EY 17.14 -12.21 0.00 0.62 2.07 1.10 1.09 55.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.86 0.00 0.00 3.07 4.66 4.46 -28.43%

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