[AYS] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -6.5%
YoY- -90.63%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 364,061 308,519 0 5,608 97,941 75,202 62,876 32.39%
PBT 9,791 2,480 0 1,143 15,732 10,948 10,545 -1.17%
Tax -3,174 -2,663 0 -36 -3,772 -3,593 -2,957 1.13%
NP 6,617 -183 0 1,107 11,960 7,355 7,588 -2.16%
-
NP to SH 6,589 -186 0 1,107 11,810 6,158 7,330 -1.68%
-
Tax Rate 32.42% 107.38% - 3.15% 23.98% 32.82% 28.04% -
Total Cost 357,444 308,702 0 4,501 85,981 67,847 55,288 34.75%
-
Net Worth 205,425 159,350 0 0 191,698 177,897 171,261 2.94%
Dividend
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,804 - - - - - - -
Div Payout % 57.74% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 205,425 159,350 0 0 191,698 177,897 171,261 2.94%
NOSH 380,418 370,583 195,555 348,317 342,318 342,111 342,523 1.69%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.82% -0.06% 0.00% 19.74% 12.21% 9.78% 12.07% -
ROE 3.21% -0.12% 0.00% 0.00% 6.16% 3.46% 4.28% -
Per Share
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 95.70 83.25 0.00 1.61 28.61 21.98 18.36 30.19%
EPS 1.73 -0.05 0.00 0.26 3.45 1.80 2.14 -3.34%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.43 0.00 0.00 0.56 0.52 0.50 1.23%
Adjusted Per Share Value based on latest NOSH - 353,018
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 86.91 73.65 0.00 1.34 23.38 17.95 15.01 32.39%
EPS 1.57 -0.04 0.00 0.26 2.82 1.47 1.75 -1.71%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4904 0.3804 0.00 0.00 0.4576 0.4247 0.4088 2.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.31 0.34 0.305 2.17 1.88 2.30 2.25 -
P/RPS 0.32 0.41 0.00 134.78 6.57 10.46 12.26 -44.15%
P/EPS 17.90 -677.41 0.00 682.79 54.49 127.78 105.14 -24.64%
EY 5.59 -0.15 0.00 0.15 1.84 0.78 0.95 32.74%
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 0.00 0.00 3.36 4.42 4.50 -28.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/11/13 28/11/12 14/10/11 27/08/10 27/08/09 29/08/08 28/08/07 -
Price 0.305 0.31 0.305 2.32 1.90 2.32 2.18 -
P/RPS 0.32 0.37 0.00 144.10 6.64 10.55 11.88 -43.87%
P/EPS 17.61 -617.64 0.00 729.99 55.07 128.89 101.87 -24.45%
EY 5.68 -0.16 0.00 0.14 1.82 0.78 0.98 32.41%
DY 3.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.00 0.00 3.39 4.46 4.36 -27.96%

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