[AYS] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -23.44%
YoY- 12222.89%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 374,829 303,687 221,500 186,849 195,652 169,305 154,881 15.86%
PBT 4,480 10,684 36,389 732 -4,997 9,147 9,002 -10.97%
Tax -1,906 -2,312 -5,755 -44 112 -1,981 -2,441 -4.03%
NP 2,574 8,372 30,634 688 -4,885 7,166 6,561 -14.43%
-
NP to SH 2,891 7,825 24,769 201 -4,157 7,147 6,548 -12.73%
-
Tax Rate 42.54% 21.64% 15.82% 6.01% - 21.66% 27.12% -
Total Cost 372,255 295,315 190,866 186,161 200,537 162,139 148,320 16.56%
-
Net Worth 456,119 426,827 334,767 251,075 270,096 270,096 247,271 10.73%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 5,706 - - - - -
Div Payout % - - 23.04% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 456,119 426,827 334,767 251,075 270,096 270,096 247,271 10.73%
NOSH 418,458 418,458 380,418 380,418 380,418 380,418 380,418 1.60%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.69% 2.76% 13.83% 0.37% -2.50% 4.23% 4.24% -
ROE 0.63% 1.83% 7.40% 0.08% -1.54% 2.65% 2.65% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 89.57 72.57 58.23 49.12 51.43 44.50 40.71 14.03%
EPS 0.69 1.87 6.51 0.05 -1.09 1.88 1.72 -14.11%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.02 0.88 0.66 0.71 0.71 0.65 8.99%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 89.57 72.57 52.93 44.65 46.76 40.46 37.01 15.86%
EPS 0.69 1.87 5.92 0.05 -0.99 1.71 1.56 -12.70%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.02 0.80 0.60 0.6455 0.6455 0.5909 10.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.395 0.38 0.69 0.175 0.295 0.40 0.50 -
P/RPS 0.44 0.52 1.19 0.36 0.57 0.90 1.23 -15.73%
P/EPS 57.17 20.32 10.60 331.21 -27.00 21.29 29.05 11.93%
EY 1.75 4.92 9.44 0.30 -3.70 4.70 3.44 -10.64%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.78 0.27 0.42 0.56 0.77 -11.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 23/11/21 24/11/20 26/11/19 23/11/18 20/11/17 -
Price 0.39 0.41 0.685 0.205 0.295 0.37 0.495 -
P/RPS 0.44 0.56 1.18 0.42 0.57 0.83 1.22 -15.62%
P/EPS 56.45 21.93 10.52 387.99 -27.00 19.69 28.76 11.88%
EY 1.77 4.56 9.51 0.26 -3.70 5.08 3.48 -10.65%
DY 0.00 0.00 2.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.78 0.31 0.42 0.52 0.76 -11.70%

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