[AYS] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 76.56%
YoY- 972.24%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 630,013 672,040 655,858 484,699 294,783 379,176 310,843 12.48%
PBT -16,526 16,966 45,111 83,102 -5,644 2,994 17,780 -
Tax -812 -4,465 -11,819 -14,318 -163 -6,799 -4,223 -24.00%
NP -17,338 12,501 33,292 68,784 -5,807 -3,805 13,557 -
-
NP to SH -12,922 12,054 29,766 57,123 -6,549 -3,081 13,535 -
-
Tax Rate - 26.32% 26.20% 17.23% - 227.09% 23.75% -
Total Cost 647,351 659,539 622,566 415,915 300,590 382,981 297,286 13.83%
-
Net Worth 443,278 456,119 426,827 334,767 251,075 270,096 270,096 8.59%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - 11,412 - - - -
Div Payout % - - - 19.98% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 443,278 456,119 426,827 334,767 251,075 270,096 270,096 8.59%
NOSH 418,187 418,458 418,458 380,418 380,418 380,418 380,418 1.58%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -2.75% 1.86% 5.08% 14.19% -1.97% -1.00% 4.36% -
ROE -2.92% 2.64% 6.97% 17.06% -2.61% -1.14% 5.01% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 150.65 160.60 156.73 127.41 77.49 99.67 81.71 10.72%
EPS -3.09 2.88 7.11 15.02 -1.72 -0.81 3.56 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.06 1.09 1.02 0.88 0.66 0.71 0.71 6.90%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 150.40 160.43 156.57 115.71 70.37 90.52 74.21 12.48%
EPS -3.08 2.88 7.11 13.64 -1.56 -0.74 3.23 -
DPS 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
NAPS 1.0582 1.0889 1.0189 0.7992 0.5994 0.6448 0.6448 8.59%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.345 0.395 0.38 0.69 0.175 0.295 0.40 -
P/RPS 0.23 0.25 0.24 0.54 0.23 0.30 0.49 -11.83%
P/EPS -11.17 13.71 5.34 4.60 -10.17 -36.42 11.24 -
EY -8.96 7.29 18.72 21.76 -9.84 -2.75 8.89 -
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.37 0.78 0.27 0.42 0.56 -8.42%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 27/11/23 29/11/22 23/11/21 24/11/20 26/11/19 23/11/18 -
Price 0.33 0.39 0.41 0.685 0.205 0.295 0.37 -
P/RPS 0.22 0.24 0.26 0.54 0.26 0.30 0.45 -11.23%
P/EPS -10.68 13.54 5.76 4.56 -11.91 -36.42 10.40 -
EY -9.36 7.39 17.35 21.92 -8.40 -2.75 9.62 -
DY 0.00 0.00 0.00 4.38 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.40 0.78 0.31 0.42 0.52 -8.25%

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