[AYS] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 82.48%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 350,889 9,699 162,030 130,742 98,844 100,882 95,865 28.00%
PBT 16,297 3,088 25,076 20,261 16,633 18,769 17,350 -1.18%
Tax -4,259 -817 -6,676 -5,068 -4,999 -5,990 -6,672 -8.18%
NP 12,038 2,271 18,400 15,193 11,634 12,779 10,678 2.30%
-
NP to SH 12,085 2,271 18,271 11,237 11,194 12,007 10,271 3.14%
-
Tax Rate 26.13% 26.46% 26.62% 25.01% 30.05% 31.91% 38.46% -
Total Cost 338,851 7,428 143,630 115,549 87,210 88,103 85,187 30.05%
-
Net Worth 6,016,994 0 198,449 184,999 174,585 163,883 154,064 100.86%
Dividend
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 6,016,994 0 198,449 184,999 174,585 163,883 154,064 100.86%
NOSH 363,564 357,972 342,153 342,591 342,324 334,456 342,366 1.14%
Ratio Analysis
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.43% 23.41% 11.36% 11.62% 11.77% 12.67% 11.14% -
ROE 0.20% 0.00% 9.21% 6.07% 6.41% 7.33% 6.67% -
Per Share
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 96.51 2.71 47.36 38.16 28.87 30.16 28.00 26.55%
EPS 177.46 0.52 5.34 3.28 3.27 3.59 3.00 117.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.55 0.00 0.58 0.54 0.51 0.49 0.45 98.57%
Adjusted Per Share Value based on latest NOSH - 343,175
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 83.77 2.32 38.68 31.21 23.60 24.08 22.89 28.00%
EPS 2.88 0.54 4.36 2.68 2.67 2.87 2.45 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.3639 0.00 0.4737 0.4416 0.4168 0.3912 0.3678 100.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/12/10 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.47 2.20 2.08 2.50 2.25 1.68 1.50 -
P/RPS 2.56 81.20 4.39 6.55 7.79 5.57 5.36 -13.11%
P/EPS 74.31 346.78 38.95 76.22 68.81 46.80 50.00 7.83%
EY 1.35 0.29 2.57 1.31 1.45 2.14 2.00 -7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.00 3.59 4.63 4.41 3.43 3.33 -44.56%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/02/11 30/11/10 24/11/09 27/11/08 28/11/07 27/11/06 24/11/05 -
Price 1.00 2.43 2.07 1.83 2.30 1.92 1.37 -
P/RPS 1.04 89.69 4.37 4.80 7.97 6.37 4.89 -25.51%
P/EPS 30.08 383.03 38.76 55.79 70.34 53.48 45.67 -7.63%
EY 3.32 0.26 2.58 1.79 1.42 1.87 2.19 8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 3.57 3.39 4.51 3.92 3.04 -52.62%

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