[AYS] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
14-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 276,100 364,061 308,519 0 5,608 97,941 75,202 23.11%
PBT 5,143 9,791 2,480 0 1,143 15,732 10,948 -11.37%
Tax -1,703 -3,174 -2,663 0 -36 -3,772 -3,593 -11.25%
NP 3,440 6,617 -183 0 1,107 11,960 7,355 -11.44%
-
NP to SH 3,416 6,589 -186 0 1,107 11,810 6,158 -8.99%
-
Tax Rate 33.11% 32.42% 107.38% - 3.15% 23.98% 32.82% -
Total Cost 272,660 357,444 308,702 0 4,501 85,981 67,847 24.90%
-
Net Worth 209,229 205,425 159,350 0 0 191,698 177,897 2.62%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 3,804 - - - - - -
Div Payout % - 57.74% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 209,229 205,425 159,350 0 0 191,698 177,897 2.62%
NOSH 380,418 380,418 370,583 195,555 348,317 342,318 342,111 1.71%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.25% 1.82% -0.06% 0.00% 19.74% 12.21% 9.78% -
ROE 1.63% 3.21% -0.12% 0.00% 0.00% 6.16% 3.46% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 72.58 95.70 83.25 0.00 1.61 28.61 21.98 21.04%
EPS 0.90 1.73 -0.05 0.00 0.26 3.45 1.80 -10.48%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.43 0.00 0.00 0.56 0.52 0.90%
Adjusted Per Share Value based on latest NOSH - 116,521
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 65.91 86.91 73.65 0.00 1.34 23.38 17.95 23.11%
EPS 0.82 1.57 -0.04 0.00 0.26 2.82 1.47 -8.91%
DPS 0.00 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4995 0.4904 0.3804 0.00 0.00 0.4576 0.4247 2.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 -
Price 0.33 0.31 0.34 0.305 2.17 1.88 2.30 -
P/RPS 0.45 0.32 0.41 0.00 134.78 6.57 10.46 -39.52%
P/EPS 36.75 17.90 -677.41 0.00 682.79 54.49 127.78 -18.06%
EY 2.72 5.59 -0.15 0.00 0.15 1.84 0.78 22.10%
DY 0.00 3.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.79 0.00 0.00 3.36 4.42 -27.33%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 11/11/14 27/11/13 28/11/12 14/10/11 27/08/10 27/08/09 29/08/08 -
Price 0.29 0.305 0.31 0.305 2.32 1.90 2.32 -
P/RPS 0.40 0.32 0.37 0.00 144.10 6.64 10.55 -40.73%
P/EPS 32.30 17.61 -617.64 0.00 729.99 55.07 128.89 -19.84%
EY 3.10 5.68 -0.16 0.00 0.14 1.82 0.78 24.68%
DY 0.00 3.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.72 0.00 0.00 3.39 4.46 -28.86%

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