[AYS] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 95.79%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 49,500 41,324 35,339 37,403 36,456 29,389 35,087 5.89%
PBT 10,504 7,274 7,393 8,462 8,359 5,905 7,379 6.05%
Tax -1,854 -2,721 -2,050 -2,596 -2,595 -1,761 -1,905 -0.45%
NP 8,650 4,553 5,343 5,866 5,764 4,144 5,474 7.91%
-
NP to SH 8,778 3,835 5,242 5,629 5,402 4,144 5,474 8.18%
-
Tax Rate 17.65% 37.41% 27.73% 30.68% 31.04% 29.82% 25.82% -
Total Cost 40,850 36,771 29,996 31,537 30,692 25,245 29,613 5.50%
-
Net Worth 192,018 178,053 171,307 159,876 150,435 143,841 136,905 5.79%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 192,018 178,053 171,307 159,876 150,435 143,841 136,905 5.79%
NOSH 342,890 342,410 342,614 333,076 341,898 342,479 68,452 30.77%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.47% 11.02% 15.12% 15.68% 15.81% 14.10% 15.60% -
ROE 4.57% 2.15% 3.06% 3.52% 3.59% 2.88% 4.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 14.44 12.07 10.31 11.23 10.66 8.58 51.26 -19.01%
EPS 2.56 1.12 1.53 1.69 1.58 1.21 1.60 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.52 0.50 0.48 0.44 0.42 2.00 -19.10%
Adjusted Per Share Value based on latest NOSH - 333,076
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 11.82 9.86 8.44 8.93 8.70 7.02 8.38 5.89%
EPS 2.10 0.92 1.25 1.34 1.29 0.99 1.31 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4584 0.4251 0.4089 0.3817 0.3591 0.3434 0.3268 5.79%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.88 2.30 2.25 1.75 1.38 2.03 3.13 -
P/RPS 13.02 19.06 21.81 15.58 12.94 23.66 6.11 13.42%
P/EPS 73.44 205.36 147.06 103.55 87.34 167.77 39.14 11.04%
EY 1.36 0.49 0.68 0.97 1.14 0.60 2.55 -9.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 4.42 4.50 3.65 3.14 4.83 1.57 13.50%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 28/08/07 29/08/06 25/08/05 30/08/04 29/08/03 -
Price 1.90 2.32 2.18 1.65 1.53 1.77 3.03 -
P/RPS 13.16 19.22 21.14 14.69 14.35 20.63 5.91 14.25%
P/EPS 74.22 207.14 142.48 97.63 96.84 146.28 37.89 11.84%
EY 1.35 0.48 0.70 1.02 1.03 0.68 2.64 -10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 4.46 4.36 3.44 3.48 4.21 1.52 14.28%

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