[AYS] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -26.4%
YoY- 27.21%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 127,452 118,818 4,091 64,089 55,540 35,968 34,076 28.53%
PBT 2,436 3,092 1,945 9,344 9,313 6,088 5,936 -15.59%
Tax -850 -1,020 -781 -2,904 -1,475 -2,012 -2,033 -15.29%
NP 1,586 2,072 1,164 6,440 7,838 4,076 3,903 -15.74%
-
NP to SH 1,597 2,101 1,164 6,461 5,079 3,864 3,503 -13.88%
-
Tax Rate 34.89% 32.99% 40.15% 31.08% 15.84% 33.05% 34.25% -
Total Cost 125,866 116,746 2,927 57,649 47,702 31,892 30,173 31.23%
-
Net Worth 124,695 6,284,156 0 198,274 185,314 174,392 168,281 -5.54%
Dividend
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 124,695 6,284,156 0 198,274 185,314 174,392 168,281 -5.54%
NOSH 6,810 379,707 377,937 341,851 343,175 341,946 343,431 -52.57%
Ratio Analysis
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.24% 1.74% 28.45% 10.05% 14.11% 11.33% 11.45% -
ROE 1.28% 0.03% 0.00% 3.26% 2.74% 2.22% 2.08% -
Per Share
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,871.48 31.29 1.08 18.75 16.18 10.52 9.92 171.06%
EPS 23.45 30.85 0.26 1.89 1.48 1.13 1.02 81.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.31 16.55 0.00 0.58 0.54 0.51 0.49 99.18%
Adjusted Per Share Value based on latest NOSH - 341,851
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.43 28.36 0.98 15.30 13.26 8.59 8.13 28.55%
EPS 0.38 0.50 0.28 1.54 1.21 0.92 0.84 -14.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2977 15.0017 0.00 0.4733 0.4424 0.4163 0.4017 -5.54%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/12/11 30/12/10 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 2.47 2.20 2.08 2.50 2.25 1.68 -
P/RPS 0.00 7.89 203.24 11.09 15.45 21.39 16.93 -
P/EPS 0.00 446.40 714.32 110.05 168.92 199.12 164.71 -
EY 0.00 0.22 0.14 0.91 0.59 0.50 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.15 0.00 3.59 4.63 4.41 3.43 -62.43%
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/05/12 23/02/11 30/11/10 24/11/09 27/11/08 28/11/07 27/11/06 -
Price 0.31 1.00 2.43 2.07 1.83 2.30 1.92 -
P/RPS 0.00 3.20 224.49 11.04 11.31 21.87 19.35 -
P/EPS 0.00 180.73 788.99 109.52 123.65 203.54 188.24 -
EY 0.00 0.55 0.13 0.91 0.81 0.49 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.06 0.00 3.57 3.39 4.51 3.92 -63.37%

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