[AYS] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
07-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ--%
YoY- -0.51%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Revenue 411,677 510,963 483,495 398,096 9,699 350,889 162,030 19.41%
PBT 2,950 12,398 7,880 16,578 3,088 16,297 25,076 -33.45%
Tax -1,541 -3,901 -3,769 -4,562 -817 -4,259 -6,676 -24.34%
NP 1,409 8,497 4,111 12,016 2,271 12,038 18,400 -38.67%
-
NP to SH 1,379 8,464 4,105 12,023 2,271 12,085 18,271 -38.84%
-
Tax Rate 52.24% 31.46% 47.83% 27.52% 26.46% 26.13% 26.62% -
Total Cost 410,268 502,466 479,384 386,080 7,428 338,851 143,630 22.10%
-
Net Worth 209,229 205,425 167,383 124,690 0 6,016,994 198,449 1.01%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Div - 3,804 3,804 - - - - -
Div Payout % - 44.95% 92.67% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Net Worth 209,229 205,425 167,383 124,690 0 6,016,994 198,449 1.01%
NOSH 380,418 380,418 380,418 6,809 357,972 363,564 342,153 2.03%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
NP Margin 0.34% 1.66% 0.85% 3.02% 23.41% 3.43% 11.36% -
ROE 0.66% 4.12% 2.45% 9.64% 0.00% 0.20% 9.21% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
RPS 108.22 134.32 127.10 5,845.78 2.71 96.51 47.36 17.03%
EPS 0.36 2.22 1.11 176.55 0.52 177.46 5.34 -40.14%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.44 18.31 0.00 16.55 0.58 -1.00%
Adjusted Per Share Value based on latest NOSH - 6,810
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
RPS 98.28 121.98 115.42 95.03 2.32 83.77 38.68 19.41%
EPS 0.33 2.02 0.98 2.87 0.54 2.88 4.36 -38.81%
DPS 0.00 0.91 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.4995 0.4904 0.3996 0.2977 0.00 14.3639 0.4737 1.01%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/12/10 30/09/09 -
Price 0.27 0.30 0.31 0.31 2.20 2.47 2.08 -
P/RPS 0.25 0.22 0.24 0.00 81.20 2.56 4.39 -42.03%
P/EPS 74.48 13.48 28.73 0.00 346.78 74.31 38.95 13.12%
EY 1.34 7.42 3.48 0.00 0.29 1.35 2.57 -11.65%
DY 0.00 3.33 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.70 0.02 0.00 0.15 3.59 -31.54%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Date 17/02/15 24/02/14 04/02/13 07/05/12 30/11/10 23/02/11 24/11/09 -
Price 0.265 0.315 0.30 0.31 2.43 1.00 2.07 -
P/RPS 0.24 0.23 0.24 0.00 89.69 1.04 4.37 -42.43%
P/EPS 73.10 14.16 27.80 0.00 383.03 30.08 38.76 12.83%
EY 1.37 7.06 3.60 0.00 0.26 3.32 2.58 -11.34%
DY 0.00 3.17 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.68 0.02 0.00 0.06 3.57 -31.74%

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