[AYS] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 32.44%
YoY- 31.44%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 118,818 4,091 64,089 55,540 35,968 34,076 30,561 29.48%
PBT 3,092 1,945 9,344 9,313 6,088 5,936 5,132 -9.19%
Tax -1,020 -781 -2,904 -1,475 -2,012 -2,033 -2,849 -17.75%
NP 2,072 1,164 6,440 7,838 4,076 3,903 2,283 -1.82%
-
NP to SH 2,101 1,164 6,461 5,079 3,864 3,503 2,338 -2.01%
-
Tax Rate 32.99% 40.15% 31.08% 15.84% 33.05% 34.25% 55.51% -
Total Cost 116,746 2,927 57,649 47,702 31,892 30,173 28,278 30.97%
-
Net Worth 6,284,156 0 198,274 185,314 174,392 168,281 154,720 102.36%
Dividend
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 6,284,156 0 198,274 185,314 174,392 168,281 154,720 102.36%
NOSH 379,707 377,937 341,851 343,175 341,946 343,431 343,823 1.90%
Ratio Analysis
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.74% 28.45% 10.05% 14.11% 11.33% 11.45% 7.47% -
ROE 0.03% 0.00% 3.26% 2.74% 2.22% 2.08% 1.51% -
Per Share
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 31.29 1.08 18.75 16.18 10.52 9.92 8.89 27.05%
EPS 30.85 0.26 1.89 1.48 1.13 1.02 0.68 106.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.55 0.00 0.58 0.54 0.51 0.49 0.45 98.57%
Adjusted Per Share Value based on latest NOSH - 343,175
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 28.36 0.98 15.30 13.26 8.59 8.13 7.30 29.46%
EPS 0.50 0.28 1.54 1.21 0.92 0.84 0.56 -2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.0017 0.00 0.4733 0.4424 0.4163 0.4017 0.3694 102.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/12/10 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.47 2.20 2.08 2.50 2.25 1.68 1.50 -
P/RPS 7.89 203.24 11.09 15.45 21.39 16.93 16.88 -13.47%
P/EPS 446.40 714.32 110.05 168.92 199.12 164.71 220.59 14.35%
EY 0.22 0.14 0.91 0.59 0.50 0.61 0.45 -12.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.00 3.59 4.63 4.41 3.43 3.33 -44.56%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/02/11 30/11/10 24/11/09 27/11/08 28/11/07 27/11/06 24/11/05 -
Price 1.00 2.43 2.07 1.83 2.30 1.92 1.37 -
P/RPS 3.20 224.49 11.04 11.31 21.87 19.35 15.41 -25.85%
P/EPS 180.73 788.99 109.52 123.65 203.54 188.24 201.47 -2.04%
EY 0.55 0.13 0.91 0.81 0.49 0.53 0.50 1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 3.57 3.39 4.51 3.92 3.04 -52.62%

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