[AYS] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 187.77%
YoY- -17.19%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 62,876 66,806 65,304 55,313 58,596 62,387 64,028 -0.30%
PBT 10,545 12,833 12,218 9,321 10,537 14,038 15,634 -6.34%
Tax -2,957 -3,957 -3,823 -2,970 -2,868 -4,855 -5,290 -9.23%
NP 7,588 8,876 8,395 6,351 7,669 9,183 10,344 -5.03%
-
NP to SH 7,330 8,504 7,933 6,351 7,669 9,183 10,344 -5.57%
-
Tax Rate 28.04% 30.83% 31.29% 31.86% 27.22% 34.58% 33.84% -
Total Cost 55,288 57,930 56,909 48,962 50,927 53,204 53,684 0.49%
-
Net Worth 171,261 158,829 150,453 143,409 136,857 137,470 126,675 5.15%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 171,261 158,829 150,453 143,409 136,857 137,470 126,675 5.15%
NOSH 342,523 330,894 341,939 341,451 68,428 68,735 69,986 30.28%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.07% 13.29% 12.86% 11.48% 13.09% 14.72% 16.16% -
ROE 4.28% 5.35% 5.27% 4.43% 5.60% 6.68% 8.17% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 18.36 20.19 19.10 16.20 85.63 90.76 91.49 -23.47%
EPS 2.14 2.57 2.32 1.86 2.24 13.36 14.78 -27.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.44 0.42 2.00 2.00 1.81 -19.29%
Adjusted Per Share Value based on latest NOSH - 342,479
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 15.03 15.96 15.61 13.22 14.00 14.91 15.30 -0.29%
EPS 1.75 2.03 1.90 1.52 1.83 2.19 2.47 -5.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4093 0.3796 0.3595 0.3427 0.3271 0.3285 0.3027 5.15%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.25 1.75 1.38 2.03 3.13 3.32 2.42 -
P/RPS 12.26 8.67 7.23 12.53 3.66 3.66 2.65 29.06%
P/EPS 105.14 68.09 59.48 109.14 27.93 24.85 16.37 36.31%
EY 0.95 1.47 1.68 0.92 3.58 4.02 6.11 -26.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 3.65 3.14 4.83 1.57 1.66 1.34 22.36%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 25/08/05 30/08/04 29/08/03 01/10/02 28/08/01 -
Price 2.18 1.65 1.53 1.77 3.03 3.33 3.07 -
P/RPS 11.88 8.17 8.01 10.93 3.54 3.67 3.36 23.41%
P/EPS 101.87 64.20 65.95 95.16 27.04 24.93 20.77 30.33%
EY 0.98 1.56 1.52 1.05 3.70 4.01 4.81 -23.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 3.44 3.48 4.21 1.52 1.67 1.70 16.98%

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