[AYS] YoY Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -93.16%
YoY- -83.14%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 352,171 263,199 107,934 183,524 141,178 125,050 144,812 15.95%
PBT 34,427 46,713 -6,375 2,004 8,633 8,284 14,387 15.64%
Tax -9,507 -8,563 -119 -923 -2,242 -2,241 -3,626 17.41%
NP 24,920 38,150 -6,494 1,081 6,391 6,043 10,761 15.01%
-
NP to SH 21,941 32,354 -6,749 1,077 6,388 6,038 10,739 12.63%
-
Tax Rate 27.61% 18.33% - 46.06% 25.97% 27.05% 25.20% -
Total Cost 327,251 225,049 114,428 182,443 134,787 119,007 134,051 16.03%
-
Net Worth 418,458 308,138 251,075 273,900 266,292 243,467 224,446 10.93%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 5,706 - - - - - -
Div Payout % - 17.64% - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 418,458 308,138 251,075 273,900 266,292 243,467 224,446 10.93%
NOSH 418,458 380,418 380,418 380,418 380,418 380,418 380,418 1.60%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.08% 14.49% -6.02% 0.59% 4.53% 4.83% 7.43% -
ROE 5.24% 10.50% -2.69% 0.39% 2.40% 2.48% 4.78% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 84.16 69.19 28.37 48.24 37.11 32.87 38.07 14.12%
EPS 5.24 8.50 -1.77 0.28 1.68 1.59 2.82 10.87%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.81 0.66 0.72 0.70 0.64 0.59 9.18%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 84.07 62.83 25.77 43.81 33.70 29.85 34.57 15.95%
EPS 5.24 7.72 -1.61 0.26 1.52 1.44 2.56 12.67%
DPS 0.00 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.999 0.7356 0.5994 0.6539 0.6357 0.5812 0.5358 10.93%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.49 0.38 0.17 0.31 0.39 0.615 0.29 -
P/RPS 0.58 0.55 0.60 0.64 1.05 1.87 0.76 -4.40%
P/EPS 9.35 4.47 -9.58 109.50 23.23 38.75 10.27 -1.55%
EY 10.70 22.38 -10.44 0.91 4.31 2.58 9.73 1.59%
DY 0.00 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.26 0.43 0.56 0.96 0.49 0.00%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 25/08/21 25/08/20 27/08/19 29/08/18 21/08/17 23/08/16 -
Price 0.455 0.39 0.165 0.30 0.395 0.555 0.29 -
P/RPS 0.54 0.56 0.58 0.62 1.06 1.69 0.76 -5.53%
P/EPS 8.68 4.59 -9.30 105.97 23.52 34.97 10.27 -2.76%
EY 11.52 21.81 -10.75 0.94 4.25 2.86 9.73 2.85%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.25 0.42 0.56 0.87 0.49 -1.04%

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