[AYS] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -37.77%
YoY- 49.83%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 64,089 55,540 35,968 34,076 30,561 25,966 43,044 6.85%
PBT 9,344 9,313 6,088 5,936 5,132 3,657 13,773 -6.25%
Tax -2,904 -1,475 -2,012 -2,033 -2,849 -929 -5,097 -8.94%
NP 6,440 7,838 4,076 3,903 2,283 2,728 8,676 -4.84%
-
NP to SH 6,461 5,079 3,864 3,503 2,338 2,565 9,535 -6.27%
-
Tax Rate 31.08% 15.84% 33.05% 34.25% 55.51% 25.40% 37.01% -
Total Cost 57,649 47,702 31,892 30,173 28,278 23,238 34,368 8.99%
-
Net Worth 198,274 185,314 174,392 168,281 154,720 137,868 136,857 6.36%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 198,274 185,314 174,392 168,281 154,720 137,868 136,857 6.36%
NOSH 341,851 343,175 341,946 343,431 343,823 320,624 68,428 30.71%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.05% 14.11% 11.33% 11.45% 7.47% 10.51% 20.16% -
ROE 3.26% 2.74% 2.22% 2.08% 1.51% 1.86% 6.97% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 18.75 16.18 10.52 9.92 8.89 8.10 62.90 -18.25%
EPS 1.89 1.48 1.13 1.02 0.68 0.80 2.54 -4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.54 0.51 0.49 0.45 0.43 2.00 -18.62%
Adjusted Per Share Value based on latest NOSH - 343,431
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 15.32 13.27 8.60 8.14 7.30 6.21 10.29 6.85%
EPS 1.54 1.21 0.92 0.84 0.56 0.61 2.28 -6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4738 0.4429 0.4168 0.4021 0.3697 0.3295 0.3271 6.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.08 2.50 2.25 1.68 1.50 1.62 2.80 -
P/RPS 11.09 15.45 21.39 16.93 16.88 20.00 4.45 16.42%
P/EPS 110.05 168.92 199.12 164.71 220.59 202.50 20.09 32.73%
EY 0.91 0.59 0.50 0.61 0.45 0.49 4.98 -24.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 4.63 4.41 3.43 3.33 3.77 1.40 16.97%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 27/11/08 28/11/07 27/11/06 24/11/05 29/11/04 20/11/03 -
Price 2.07 1.83 2.30 1.92 1.37 1.58 2.87 -
P/RPS 11.04 11.31 21.87 19.35 15.41 19.51 4.56 15.86%
P/EPS 109.52 123.65 203.54 188.24 201.47 197.50 20.60 32.07%
EY 0.91 0.81 0.49 0.53 0.50 0.51 4.86 -24.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 3.39 4.51 3.92 3.04 3.67 1.44 16.32%

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