[AYS] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -38.1%
YoY- -73.1%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 35,968 34,076 30,561 25,966 43,044 44,603 42,105 -2.59%
PBT 6,088 5,936 5,132 3,657 13,773 13,326 11,379 -9.89%
Tax -2,012 -2,033 -2,849 -929 -5,097 -4,403 -3,843 -10.21%
NP 4,076 3,903 2,283 2,728 8,676 8,923 7,536 -9.73%
-
NP to SH 3,864 3,503 2,338 2,565 9,535 8,923 7,536 -10.53%
-
Tax Rate 33.05% 34.25% 55.51% 25.40% 37.01% 33.04% 33.77% -
Total Cost 31,892 30,173 28,278 23,238 34,368 35,680 34,569 -1.33%
-
Net Worth 174,392 168,281 154,720 137,868 136,857 150,541 134,346 4.44%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - 10,264 - -
Div Payout % - - - - - 115.03% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 174,392 168,281 154,720 137,868 136,857 150,541 134,346 4.44%
NOSH 341,946 343,431 343,823 320,624 68,428 68,427 69,972 30.25%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.33% 11.45% 7.47% 10.51% 20.16% 20.01% 17.90% -
ROE 2.22% 2.08% 1.51% 1.86% 6.97% 5.93% 5.61% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.52 9.92 8.89 8.10 62.90 65.18 60.17 -25.21%
EPS 1.13 1.02 0.68 0.80 2.54 13.04 10.77 -31.31%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 0.51 0.49 0.45 0.43 2.00 2.20 1.92 -19.81%
Adjusted Per Share Value based on latest NOSH - 320,624
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.60 8.14 7.30 6.21 10.29 10.66 10.06 -2.57%
EPS 0.92 0.84 0.56 0.61 2.28 2.13 1.80 -10.57%
DPS 0.00 0.00 0.00 0.00 0.00 2.45 0.00 -
NAPS 0.4168 0.4021 0.3697 0.3295 0.3271 0.3598 0.3211 4.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.25 1.68 1.50 1.62 2.80 3.32 2.65 -
P/RPS 21.39 16.93 16.88 20.00 4.45 5.09 4.40 30.13%
P/EPS 199.12 164.71 220.59 202.50 20.09 25.46 24.61 41.66%
EY 0.50 0.61 0.45 0.49 4.98 3.93 4.06 -29.45%
DY 0.00 0.00 0.00 0.00 0.00 4.52 0.00 -
P/NAPS 4.41 3.43 3.33 3.77 1.40 1.51 1.38 21.35%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 24/11/05 29/11/04 20/11/03 11/11/02 27/11/01 -
Price 2.30 1.92 1.37 1.58 2.87 3.28 3.05 -
P/RPS 21.87 19.35 15.41 19.51 4.56 5.03 5.07 27.57%
P/EPS 203.54 188.24 201.47 197.50 20.60 25.15 28.32 38.89%
EY 0.49 0.53 0.50 0.51 4.86 3.98 3.53 -28.03%
DY 0.00 0.00 0.00 0.00 0.00 4.57 0.00 -
P/NAPS 4.51 3.92 3.04 3.67 1.44 1.49 1.59 18.96%

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