[AYS] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 29.47%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 130,742 98,844 100,882 95,865 81,279 101,640 106,990 3.39%
PBT 20,261 16,633 18,769 17,350 12,978 24,310 27,364 -4.88%
Tax -5,068 -4,999 -5,990 -6,672 -3,899 -7,965 -9,258 -9.54%
NP 15,193 11,634 12,779 10,678 9,079 16,345 18,106 -2.87%
-
NP to SH 11,237 11,194 12,007 10,271 9,084 17,017 18,106 -7.63%
-
Tax Rate 25.01% 30.05% 31.91% 38.46% 30.04% 32.76% 33.83% -
Total Cost 115,549 87,210 88,103 85,187 72,200 85,295 88,884 4.46%
-
Net Worth 184,999 174,585 163,883 154,064 147,400 136,857 150,769 3.46%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 10,279 -
Div Payout % - - - - - - 56.78% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 184,999 174,585 163,883 154,064 147,400 136,857 150,769 3.46%
NOSH 342,591 342,324 334,456 342,366 342,792 68,428 68,531 30.72%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.62% 11.77% 12.67% 11.14% 11.17% 16.08% 16.92% -
ROE 6.07% 6.41% 7.33% 6.67% 6.16% 12.43% 12.01% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 38.16 28.87 30.16 28.00 23.71 148.53 156.12 -20.91%
EPS 3.28 3.27 3.59 3.00 2.65 4.78 26.42 -29.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 0.54 0.51 0.49 0.45 0.43 2.00 2.20 -20.85%
Adjusted Per Share Value based on latest NOSH - 343,823
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.24 23.62 24.11 22.91 19.42 24.29 25.57 3.39%
EPS 2.69 2.68 2.87 2.45 2.17 4.07 4.33 -7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.46 -
NAPS 0.4421 0.4172 0.3916 0.3682 0.3522 0.3271 0.3603 3.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.50 2.25 1.68 1.50 1.62 2.80 3.32 -
P/RPS 6.55 7.79 5.57 5.36 6.83 1.89 2.13 20.56%
P/EPS 76.22 68.81 46.80 50.00 61.13 11.26 12.57 35.00%
EY 1.31 1.45 2.14 2.00 1.64 8.88 7.96 -25.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.52 -
P/NAPS 4.63 4.41 3.43 3.33 3.77 1.40 1.51 20.51%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 27/11/06 24/11/05 29/11/04 20/11/03 11/11/02 -
Price 1.83 2.30 1.92 1.37 1.58 2.87 3.28 -
P/RPS 4.80 7.97 6.37 4.89 6.66 1.93 2.10 14.75%
P/EPS 55.79 70.34 53.48 45.67 59.62 11.54 12.41 28.43%
EY 1.79 1.42 1.87 2.19 1.68 8.66 8.05 -22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.57 -
P/NAPS 3.39 4.51 3.92 3.04 3.67 1.44 1.49 14.66%

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