[AYS] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
01-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -95.66%
YoY- -60.95%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 191,860 146,558 0 3,434 48,441 33,878 27,537 36.39%
PBT 7,258 -2,885 0 1,600 5,228 3,674 3,152 14.26%
Tax -2,517 -1,176 0 -416 -1,918 -872 -937 17.11%
NP 4,741 -4,061 0 1,184 3,310 2,802 2,215 12.93%
-
NP to SH 4,727 -4,071 0 1,184 3,032 2,323 2,088 13.95%
-
Tax Rate 34.68% - - 26.00% 36.69% 23.73% 29.73% -
Total Cost 187,119 150,619 0 2,250 45,131 31,076 25,322 37.68%
-
Net Worth 201,621 155,644 0 0 190,777 181,057 171,147 2.65%
Dividend
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 201,621 155,644 0 0 190,777 181,057 171,147 2.65%
NOSH 380,418 370,583 236,363 343,333 340,674 341,617 342,295 1.70%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.47% -2.77% 0.00% 34.48% 6.83% 8.27% 8.04% -
ROE 2.34% -2.62% 0.00% 0.00% 1.59% 1.28% 1.22% -
Per Share
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 50.43 39.55 0.00 1.00 14.22 9.92 8.04 34.11%
EPS 1.24 -1.10 0.00 0.29 0.89 0.68 0.61 12.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.42 0.00 0.00 0.56 0.53 0.50 0.93%
Adjusted Per Share Value based on latest NOSH - 343,333
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 45.80 34.99 0.00 0.82 11.56 8.09 6.57 36.40%
EPS 1.13 -0.97 0.00 0.28 0.72 0.55 0.50 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4813 0.3716 0.00 0.00 0.4554 0.4322 0.4086 2.65%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.315 0.43 0.305 2.13 1.70 2.43 1.97 -
P/RPS 0.62 1.09 0.00 212.96 11.96 24.50 24.49 -44.44%
P/EPS 25.35 -39.14 0.00 617.65 191.01 357.35 322.95 -33.42%
EY 3.94 -2.55 0.00 0.16 0.52 0.28 0.31 50.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.02 0.00 0.00 3.04 4.58 3.94 -26.18%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/08/13 29/08/12 20/07/11 01/06/10 01/06/09 30/05/08 28/05/07 -
Price 0.29 0.36 0.305 2.23 1.72 2.47 2.23 -
P/RPS 0.58 0.91 0.00 222.96 12.10 24.91 27.72 -46.11%
P/EPS 23.34 -32.77 0.00 646.65 193.26 363.24 365.57 -35.58%
EY 4.28 -3.05 0.00 0.15 0.52 0.28 0.27 55.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.86 0.00 0.00 3.07 4.66 4.46 -28.43%

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